[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 46.92%
YoY- 6.44%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 523,427 347,730 185,714 843,214 648,992 438,183 227,759 73.88%
PBT 89,971 58,322 28,260 86,623 60,490 32,930 29,057 112.00%
Tax -23,630 -16,800 -6,410 -25,517 -18,900 -8,500 -3,100 285.88%
NP 66,341 41,522 21,850 61,106 41,590 24,430 25,957 86.61%
-
NP to SH 66,341 41,522 21,850 61,106 41,590 24,430 25,957 86.61%
-
Tax Rate 26.26% 28.81% 22.68% 29.46% 31.24% 25.81% 10.67% -
Total Cost 457,086 306,208 163,864 782,108 607,402 413,753 201,802 72.21%
-
Net Worth 603,100 601,486 582,877 582,879 388,483 513,041 530,408 8.91%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 38,909 19,402 - 48,573 19,424 19,433 - -
Div Payout % 58.65% 46.73% - 79.49% 46.70% 79.55% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 603,100 601,486 582,877 582,879 388,483 513,041 530,408 8.91%
NOSH 194,548 194,028 194,292 194,293 194,241 194,333 194,288 0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.67% 11.94% 11.77% 7.25% 6.41% 5.58% 11.40% -
ROE 11.00% 6.90% 3.75% 10.48% 10.71% 4.76% 4.89% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 269.05 179.22 95.58 433.99 334.12 225.48 117.23 73.72%
EPS 34.10 21.40 11.21 31.50 21.40 12.60 13.36 86.44%
DPS 20.00 10.00 0.00 25.00 10.00 10.00 0.00 -
NAPS 3.10 3.10 3.00 3.00 2.00 2.64 2.73 8.81%
Adjusted Per Share Value based on latest NOSH - 194,361
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 66.84 44.41 23.72 107.68 82.88 55.96 29.08 73.90%
EPS 8.47 5.30 2.79 7.80 5.31 3.12 3.31 86.76%
DPS 4.97 2.48 0.00 6.20 2.48 2.48 0.00 -
NAPS 0.7702 0.7681 0.7443 0.7443 0.4961 0.6552 0.6773 8.92%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.30 3.40 3.10 2.53 2.48 2.68 2.95 -
P/RPS 1.23 1.90 3.24 0.58 0.74 1.19 2.52 -37.92%
P/EPS 9.68 15.89 27.57 8.04 11.58 21.32 22.08 -42.20%
EY 10.33 6.29 3.63 12.43 8.63 4.69 4.53 72.98%
DY 6.06 2.94 0.00 9.88 4.03 3.73 0.00 -
P/NAPS 1.06 1.10 1.03 0.84 1.24 1.02 1.08 -1.23%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 22/08/03 09/05/03 27/02/03 22/11/02 21/08/02 -
Price 3.56 3.60 3.28 2.48 2.36 2.79 3.02 -
P/RPS 1.32 2.01 3.43 0.57 0.71 1.24 2.58 -35.95%
P/EPS 10.44 16.82 29.17 7.89 11.02 22.19 22.60 -40.15%
EY 9.58 5.94 3.43 12.68 9.07 4.51 4.42 67.24%
DY 5.62 2.78 0.00 10.08 4.24 3.58 0.00 -
P/NAPS 1.15 1.16 1.09 0.83 1.18 1.06 1.11 2.38%

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