[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2002 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 16.84%
YoY- 85.08%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 648,992 438,183 227,759 728,590 549,388 371,988 187,250 128.50%
PBT 60,490 32,930 29,057 61,679 62,605 33,151 12,437 186.23%
Tax -18,900 -8,500 -3,100 -4,272 -13,470 -8,570 -2,570 276.79%
NP 41,590 24,430 25,957 57,407 49,135 24,581 9,867 160.25%
-
NP to SH 41,590 24,430 25,957 57,407 49,135 24,581 9,867 160.25%
-
Tax Rate 31.24% 25.81% 10.67% 6.93% 21.52% 25.85% 20.66% -
Total Cost 607,402 413,753 201,802 671,183 500,253 347,407 177,383 126.67%
-
Net Worth 388,483 513,041 530,408 506,875 497,176 473,757 470,042 -11.90%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 19,424 19,433 - 38,841 - 15,533 - -
Div Payout % 46.70% 79.55% - 67.66% - 63.19% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 388,483 513,041 530,408 506,875 497,176 473,757 470,042 -11.90%
NOSH 194,241 194,333 194,288 194,205 194,209 194,162 194,232 0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.41% 5.58% 11.40% 7.88% 8.94% 6.61% 5.27% -
ROE 10.71% 4.76% 4.89% 11.33% 9.88% 5.19% 2.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 334.12 225.48 117.23 375.17 282.88 191.59 96.41 128.49%
EPS 21.40 12.60 13.36 29.56 25.30 12.66 5.08 160.15%
DPS 10.00 10.00 0.00 20.00 0.00 8.00 0.00 -
NAPS 2.00 2.64 2.73 2.61 2.56 2.44 2.42 -11.90%
Adjusted Per Share Value based on latest NOSH - 194,178
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 82.88 55.96 29.08 93.04 70.16 47.50 23.91 128.52%
EPS 5.31 3.12 3.31 7.33 6.27 3.14 1.26 160.22%
DPS 2.48 2.48 0.00 4.96 0.00 1.98 0.00 -
NAPS 0.4961 0.6552 0.6773 0.6473 0.6349 0.605 0.6002 -11.89%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.48 2.68 2.95 3.04 2.61 2.23 2.58 -
P/RPS 0.74 1.19 2.52 0.81 0.92 1.16 2.68 -57.49%
P/EPS 11.58 21.32 22.08 10.28 10.32 17.61 50.79 -62.57%
EY 8.63 4.69 4.53 9.72 9.69 5.68 1.97 167.01%
DY 4.03 3.73 0.00 6.58 0.00 3.59 0.00 -
P/NAPS 1.24 1.02 1.08 1.16 1.02 0.91 1.07 10.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 20/08/01 -
Price 2.36 2.79 3.02 3.18 2.75 2.62 2.59 -
P/RPS 0.71 1.24 2.58 0.85 0.97 1.37 2.69 -58.75%
P/EPS 11.02 22.19 22.60 10.76 10.87 20.70 50.98 -63.88%
EY 9.07 4.51 4.42 9.30 9.20 4.83 1.96 176.92%
DY 4.24 3.58 0.00 6.29 0.00 3.05 0.00 -
P/NAPS 1.18 1.06 1.11 1.22 1.07 1.07 1.07 6.72%

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