[MNRB] QoQ 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- 7.11%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 172,095 193,419 149,353 177,178 162,146 185,714 194,222 -7.72%
PBT 29,384 26,337 33,806 31,648 30,064 28,260 26,133 8.10%
Tax -8,285 -6,695 -11,566 -9,300 -9,200 -6,410 -6,617 16.12%
NP 21,099 19,642 22,240 22,348 20,864 21,850 19,516 5.32%
-
NP to SH 21,099 19,642 22,240 22,348 20,864 21,850 19,516 5.32%
-
Tax Rate 28.20% 25.42% 34.21% 29.39% 30.60% 22.68% 25.32% -
Total Cost 150,996 173,777 127,113 154,830 141,282 163,864 174,706 -9.24%
-
Net Worth 640,016 633,927 604,771 602,424 604,471 582,877 388,722 39.30%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 19,572 - 19,508 19,433 19,499 - 29,154 -23.27%
Div Payout % 92.76% - 87.72% 86.96% 93.46% - 149.39% -
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 640,016 633,927 604,771 602,424 604,471 582,877 388,722 39.30%
NOSH 195,723 195,054 195,087 194,330 194,990 194,292 194,361 0.46%
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 12.26% 10.16% 14.89% 12.61% 12.87% 11.77% 10.05% -
ROE 3.30% 3.10% 3.68% 3.71% 3.45% 3.75% 5.02% -
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 87.93 99.16 76.56 91.17 83.16 95.58 99.93 -8.15%
EPS 10.78 10.07 11.40 11.50 10.70 11.21 10.00 5.12%
DPS 10.00 0.00 10.00 10.00 10.00 0.00 15.00 -23.62%
NAPS 3.27 3.25 3.10 3.10 3.10 3.00 2.00 38.66%
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 21.98 24.70 19.07 22.63 20.71 23.72 24.80 -7.71%
EPS 2.69 2.51 2.84 2.85 2.66 2.79 2.49 5.27%
DPS 2.50 0.00 2.49 2.48 2.49 0.00 3.72 -23.22%
NAPS 0.8173 0.8095 0.7723 0.7693 0.7719 0.7443 0.4964 39.30%
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 3.62 3.23 4.70 3.62 4.09 3.24 2.53 26.89%
P/EPS 29.50 31.78 31.58 28.70 31.78 27.57 25.20 11.04%
EY 3.39 3.15 3.17 3.48 3.15 3.63 3.97 -9.96%
DY 3.14 0.00 2.78 3.03 2.94 0.00 5.93 -34.47%
P/NAPS 0.97 0.98 1.16 1.06 1.10 1.03 1.27 -16.40%
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 3.82 3.19 4.18 3.90 4.33 3.43 2.48 33.27%
P/EPS 31.17 31.38 28.07 30.96 33.64 29.17 24.70 16.72%
EY 3.21 3.19 3.56 3.23 2.97 3.43 4.05 -14.31%
DY 2.98 0.00 3.13 2.81 2.78 0.00 6.05 -37.54%
P/NAPS 1.03 0.97 1.03 1.15 1.16 1.09 1.24 -11.60%

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