[MNRB] QoQ TTM Result on 31-Dec-2000 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
15-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 71.73%
YoY- -67.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 690,252 662,804 659,974 579,625 574,412 574,766 587,648 11.31%
PBT 64,912 51,401 44,935 45,593 35,684 8,254 117,120 -32.50%
Tax 2,756 6,718 6,169 2,475 12,384 34,648 37,767 -82.50%
NP 67,668 58,119 51,104 48,068 48,068 42,902 154,887 -42.39%
-
NP to SH 47,582 38,033 31,018 27,982 16,294 -26,022 85,963 -32.56%
-
Tax Rate -4.25% -13.07% -13.73% -5.43% -34.70% -419.77% -32.25% -
Total Cost 622,584 604,685 608,870 531,557 526,344 531,864 432,761 27.41%
-
Net Worth 473,643 470,042 459,351 429,999 456,620 448,997 440,130 5.00%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 34,911 29,056 29,056 34,443 34,443 38,076 38,076 -5.61%
Div Payout % 73.37% 76.40% 93.67% 123.09% 211.39% 0.00% 44.29% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 473,643 470,042 459,351 429,999 456,620 448,997 440,130 5.00%
NOSH 194,116 194,232 193,819 193,693 193,483 192,702 190,532 1.24%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 9.80% 8.77% 7.74% 8.29% 8.37% 7.46% 26.36% -
ROE 10.05% 8.09% 6.75% 6.51% 3.57% -5.80% 19.53% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 355.59 341.24 340.51 299.25 296.88 298.27 308.42 9.94%
EPS 24.51 19.58 16.00 14.45 8.42 -13.50 45.12 -33.39%
DPS 18.00 15.00 15.00 18.00 18.00 20.00 20.00 -6.77%
NAPS 2.44 2.42 2.37 2.22 2.36 2.33 2.31 3.71%
Adjusted Per Share Value based on latest NOSH - 193,693
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 88.15 84.64 84.28 74.02 73.35 73.40 75.04 11.32%
EPS 6.08 4.86 3.96 3.57 2.08 -3.32 10.98 -32.54%
DPS 4.46 3.71 3.71 4.40 4.40 4.86 4.86 -5.56%
NAPS 0.6048 0.6002 0.5866 0.5491 0.5831 0.5734 0.562 5.01%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.23 2.58 2.37 4.90 4.06 4.52 4.96 -
P/RPS 0.63 0.76 0.70 1.64 1.37 1.52 1.61 -46.47%
P/EPS 9.10 13.18 14.81 33.92 48.21 -33.47 10.99 -11.81%
EY 10.99 7.59 6.75 2.95 2.07 -2.99 9.10 13.39%
DY 8.07 5.81 6.33 3.67 4.43 4.42 4.03 58.80%
P/NAPS 0.91 1.07 1.00 2.21 1.72 1.94 2.15 -43.59%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 23/11/01 20/08/01 24/05/01 15/02/01 13/11/00 29/08/00 - -
Price 2.62 2.59 2.35 3.68 4.06 4.02 0.00 -
P/RPS 0.74 0.76 0.69 1.23 1.37 1.35 0.00 -
P/EPS 10.69 13.23 14.68 25.47 48.21 -29.77 0.00 -
EY 9.36 7.56 6.81 3.93 2.07 -3.36 0.00 -
DY 6.87 5.79 6.38 4.89 4.43 4.98 0.00 -
P/NAPS 1.07 1.07 0.99 1.66 1.72 1.73 0.00 -

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