[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 59.77%
YoY- 59.51%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 365,500 193,419 670,730 523,427 347,730 185,714 843,214 -42.63%
PBT 55,831 26,337 123,777 89,971 58,322 28,260 86,623 -25.32%
Tax -14,980 -6,695 -35,196 -23,630 -16,800 -6,410 -25,517 -29.82%
NP 40,851 19,642 88,581 66,341 41,522 21,850 61,106 -23.48%
-
NP to SH 40,851 19,642 88,581 66,341 41,522 21,850 61,106 -23.48%
-
Tax Rate 26.83% 25.42% 28.44% 26.26% 28.81% 22.68% 29.46% -
Total Cost 324,649 173,777 582,149 457,086 306,208 163,864 782,108 -44.26%
-
Net Worth 638,846 633,927 613,253 603,100 601,486 582,877 582,879 6.28%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 19,536 - 58,405 38,909 19,402 - 48,573 -45.42%
Div Payout % 47.82% - 65.93% 58.65% 46.73% - 79.49% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 638,846 633,927 613,253 603,100 601,486 582,877 582,879 6.28%
NOSH 195,365 195,054 194,683 194,548 194,028 194,292 194,293 0.36%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.18% 10.16% 13.21% 12.67% 11.94% 11.77% 7.25% -
ROE 6.39% 3.10% 14.44% 11.00% 6.90% 3.75% 10.48% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 187.08 99.16 344.52 269.05 179.22 95.58 433.99 -42.84%
EPS 20.91 10.07 45.48 34.10 21.40 11.21 31.50 -23.84%
DPS 10.00 0.00 30.00 20.00 10.00 0.00 25.00 -45.62%
NAPS 3.27 3.25 3.15 3.10 3.10 3.00 3.00 5.89%
Adjusted Per Share Value based on latest NOSH - 194,330
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 46.67 24.70 85.65 66.84 44.41 23.72 107.68 -42.64%
EPS 5.22 2.51 11.31 8.47 5.30 2.79 7.80 -23.43%
DPS 2.49 0.00 7.46 4.97 2.48 0.00 6.20 -45.47%
NAPS 0.8158 0.8095 0.7831 0.7702 0.7681 0.7443 0.7443 6.28%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.18 3.20 3.60 3.30 3.40 3.10 2.53 -
P/RPS 1.70 3.23 1.04 1.23 1.90 3.24 0.58 104.40%
P/EPS 15.21 31.78 7.91 9.68 15.89 27.57 8.04 52.78%
EY 6.58 3.15 12.64 10.33 6.29 3.63 12.43 -34.48%
DY 3.14 0.00 8.33 6.06 2.94 0.00 9.88 -53.33%
P/NAPS 0.97 0.98 1.14 1.06 1.10 1.03 0.84 10.03%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 09/11/04 27/08/04 14/05/04 26/02/04 20/11/03 22/08/03 09/05/03 -
Price 3.36 3.16 3.20 3.56 3.60 3.28 2.48 -
P/RPS 1.80 3.19 0.93 1.32 2.01 3.43 0.57 114.79%
P/EPS 16.07 31.38 7.03 10.44 16.82 29.17 7.89 60.47%
EY 6.22 3.19 14.22 9.58 5.94 3.43 12.68 -37.72%
DY 2.98 0.00 9.38 5.62 2.78 0.00 10.08 -55.52%
P/NAPS 1.03 0.97 1.02 1.15 1.16 1.09 0.83 15.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment