[MNRB] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 25.11%
YoY- 192.02%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 770,242 729,733 705,037 690,252 662,804 659,974 579,625 20.93%
PBT 78,300 61,680 114,451 64,912 51,401 44,935 45,593 43.55%
Tax -18,900 -18,370 -22,230 2,756 6,718 6,169 2,475 -
NP 59,400 43,310 92,221 67,668 58,119 51,104 48,068 15.20%
-
NP to SH 59,400 43,310 92,221 47,582 38,033 31,018 27,982 65.40%
-
Tax Rate 24.14% 29.78% 19.42% -4.25% -13.07% -13.73% -5.43% -
Total Cost 710,842 686,423 612,816 622,584 604,685 608,870 531,557 21.44%
-
Net Worth 530,408 388,356 497,296 473,643 470,042 459,351 429,999 15.06%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 38,830 38,830 34,911 34,911 29,056 29,056 34,443 8.34%
Div Payout % 65.37% 89.66% 37.86% 73.37% 76.40% 93.67% 123.09% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 530,408 388,356 497,296 473,643 470,042 459,351 429,999 15.06%
NOSH 194,288 194,178 194,256 194,116 194,232 193,819 193,693 0.20%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.71% 5.94% 13.08% 9.80% 8.77% 7.74% 8.29% -
ROE 11.20% 11.15% 18.54% 10.05% 8.09% 6.75% 6.51% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 396.44 375.81 362.94 355.59 341.24 340.51 299.25 20.68%
EPS 30.57 22.30 47.47 24.51 19.58 16.00 14.45 65.02%
DPS 20.00 20.00 18.00 18.00 15.00 15.00 18.00 7.29%
NAPS 2.73 2.00 2.56 2.44 2.42 2.37 2.22 14.82%
Adjusted Per Share Value based on latest NOSH - 194,116
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 98.36 93.19 90.03 88.15 84.64 84.28 74.02 20.93%
EPS 7.59 5.53 11.78 6.08 4.86 3.96 3.57 65.57%
DPS 4.96 4.96 4.46 4.46 3.71 3.71 4.40 8.33%
NAPS 0.6773 0.4959 0.635 0.6048 0.6002 0.5866 0.5491 15.05%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.95 3.04 2.61 2.23 2.58 2.37 4.90 -
P/RPS 0.74 0.81 0.72 0.63 0.76 0.70 1.64 -41.25%
P/EPS 9.65 13.63 5.50 9.10 13.18 14.81 33.92 -56.84%
EY 10.36 7.34 18.19 10.99 7.59 6.75 2.95 131.57%
DY 6.78 6.58 6.90 8.07 5.81 6.33 3.67 50.72%
P/NAPS 1.08 1.52 1.02 0.91 1.07 1.00 2.21 -38.03%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 21/08/02 23/05/02 07/02/02 23/11/01 20/08/01 24/05/01 15/02/01 -
Price 3.02 3.18 2.75 2.62 2.59 2.35 3.68 -
P/RPS 0.76 0.85 0.76 0.74 0.76 0.69 1.23 -27.51%
P/EPS 9.88 14.26 5.79 10.69 13.23 14.68 25.47 -46.90%
EY 10.12 7.01 17.26 9.36 7.56 6.81 3.93 88.19%
DY 6.62 6.29 6.55 6.87 5.79 6.38 4.89 22.44%
P/NAPS 1.11 1.59 1.07 1.07 1.07 0.99 1.66 -23.58%

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