[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 33.52%
YoY- 44.96%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 539,849 365,500 193,419 670,730 523,427 347,730 185,714 103.02%
PBT 85,303 55,831 26,337 123,777 89,971 58,322 28,260 108.16%
Tax -22,603 -14,980 -6,695 -35,196 -23,630 -16,800 -6,410 130.78%
NP 62,700 40,851 19,642 88,581 66,341 41,522 21,850 101.29%
-
NP to SH 62,700 40,851 19,642 88,581 66,341 41,522 21,850 101.29%
-
Tax Rate 26.50% 26.83% 25.42% 28.44% 26.26% 28.81% 22.68% -
Total Cost 477,149 324,649 173,777 582,149 457,086 306,208 163,864 103.25%
-
Net Worth 645,239 638,846 633,927 613,253 603,100 601,486 582,877 6.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 39,224 19,536 - 58,405 38,909 19,402 - -
Div Payout % 62.56% 47.82% - 65.93% 58.65% 46.73% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 645,239 638,846 633,927 613,253 603,100 601,486 582,877 6.97%
NOSH 196,121 195,365 195,054 194,683 194,548 194,028 194,292 0.62%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.61% 11.18% 10.16% 13.21% 12.67% 11.94% 11.77% -
ROE 9.72% 6.39% 3.10% 14.44% 11.00% 6.90% 3.75% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 275.26 187.08 99.16 344.52 269.05 179.22 95.58 101.77%
EPS 31.97 20.91 10.07 45.48 34.10 21.40 11.21 100.46%
DPS 20.00 10.00 0.00 30.00 20.00 10.00 0.00 -
NAPS 3.29 3.27 3.25 3.15 3.10 3.10 3.00 6.31%
Adjusted Per Share Value based on latest NOSH - 195,087
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 68.94 46.67 24.70 85.65 66.84 44.41 23.72 103.00%
EPS 8.01 5.22 2.51 11.31 8.47 5.30 2.79 101.35%
DPS 5.01 2.49 0.00 7.46 4.97 2.48 0.00 -
NAPS 0.824 0.8158 0.8095 0.7831 0.7702 0.7681 0.7443 6.98%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.58 3.18 3.20 3.60 3.30 3.40 3.10 -
P/RPS 1.30 1.70 3.23 1.04 1.23 1.90 3.24 -45.44%
P/EPS 11.20 15.21 31.78 7.91 9.68 15.89 27.57 -44.99%
EY 8.93 6.58 3.15 12.64 10.33 6.29 3.63 81.73%
DY 5.59 3.14 0.00 8.33 6.06 2.94 0.00 -
P/NAPS 1.09 0.97 0.98 1.14 1.06 1.10 1.03 3.82%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 09/11/04 27/08/04 14/05/04 26/02/04 20/11/03 22/08/03 -
Price 3.48 3.36 3.16 3.20 3.56 3.60 3.28 -
P/RPS 1.26 1.80 3.19 0.93 1.32 2.01 3.43 -48.55%
P/EPS 10.89 16.07 31.38 7.03 10.44 16.82 29.17 -47.99%
EY 9.19 6.22 3.19 14.22 9.58 5.94 3.43 92.33%
DY 5.75 2.98 0.00 9.38 5.62 2.78 0.00 -
P/NAPS 1.06 1.03 0.97 1.02 1.15 1.16 1.09 -1.83%

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