[MNRB] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 213.79%
YoY- 163.07%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 194,222 210,809 211,083 227,759 179,202 177,400 184,738 3.39%
PBT 26,133 27,559 3,873 29,057 -926 29,454 20,714 16.77%
Tax -6,617 -10,300 -1,600 -3,100 9,198 -4,900 -6,000 6.74%
NP 19,516 17,259 2,273 25,957 8,272 24,554 14,714 20.73%
-
NP to SH 19,516 17,259 2,273 25,957 8,272 24,554 14,714 20.73%
-
Tax Rate 25.32% 37.37% 41.31% 10.67% - 16.64% 28.97% -
Total Cost 174,706 193,550 208,810 201,802 170,930 152,846 170,024 1.82%
-
Net Worth 388,722 388,661 511,939 530,408 506,805 497,296 473,643 -12.35%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 29,154 - 19,391 - 23,301 - 15,529 52.24%
Div Payout % 149.39% - 853.13% - 281.69% - 105.54% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 388,722 388,661 511,939 530,408 506,805 497,296 473,643 -12.35%
NOSH 194,361 194,330 193,916 194,288 194,178 194,256 194,116 0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 10.05% 8.19% 1.08% 11.40% 4.62% 13.84% 7.96% -
ROE 5.02% 4.44% 0.44% 4.89% 1.63% 4.94% 3.11% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 99.93 108.48 108.85 117.23 92.29 91.32 95.17 3.31%
EPS 10.00 8.90 1.20 13.36 4.26 12.64 7.58 20.30%
DPS 15.00 0.00 10.00 0.00 12.00 0.00 8.00 52.11%
NAPS 2.00 2.00 2.64 2.73 2.61 2.56 2.44 -12.42%
Adjusted Per Share Value based on latest NOSH - 194,288
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 24.80 26.92 26.96 29.08 22.88 22.65 23.59 3.39%
EPS 2.49 2.20 0.29 3.31 1.06 3.14 1.88 20.62%
DPS 3.72 0.00 2.48 0.00 2.98 0.00 1.98 52.31%
NAPS 0.4964 0.4963 0.6537 0.6773 0.6472 0.635 0.6048 -12.34%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.53 2.48 2.68 2.95 3.04 2.61 2.23 -
P/RPS 2.53 2.29 2.46 2.52 3.29 2.86 2.34 5.34%
P/EPS 25.20 27.92 228.64 22.08 71.36 20.65 29.42 -9.81%
EY 3.97 3.58 0.44 4.53 1.40 4.84 3.40 10.89%
DY 5.93 0.00 3.73 0.00 3.95 0.00 3.59 39.77%
P/NAPS 1.27 1.24 1.02 1.08 1.16 1.02 0.91 24.90%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 09/05/03 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 -
Price 2.48 2.36 2.79 3.02 3.18 2.75 2.62 -
P/RPS 2.48 2.18 2.56 2.58 3.45 3.01 2.75 -6.66%
P/EPS 24.70 26.57 238.02 22.60 74.65 21.76 34.56 -20.07%
EY 4.05 3.76 0.42 4.42 1.34 4.60 2.89 25.25%
DY 6.05 0.00 3.58 0.00 3.77 0.00 3.05 57.93%
P/NAPS 1.24 1.18 1.06 1.11 1.22 1.07 1.07 10.33%

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