[MNRB] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -53.04%
YoY- 39.63%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 828,994 796,302 770,242 729,733 705,037 690,252 662,804 16.03%
PBT 59,564 61,458 78,300 61,680 114,451 64,912 51,401 10.29%
Tax -19,900 -14,500 -18,900 -18,370 -22,230 2,756 6,718 -
NP 39,664 46,958 59,400 43,310 92,221 67,668 58,119 -22.43%
-
NP to SH 39,664 46,958 59,400 43,310 92,221 47,582 38,033 2.83%
-
Tax Rate 33.41% 23.59% 24.14% 29.78% 19.42% -4.25% -13.07% -
Total Cost 789,330 749,344 710,842 686,423 612,816 622,584 604,685 19.38%
-
Net Worth 388,661 511,939 530,408 388,356 497,296 473,643 470,042 -11.87%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 42,693 42,693 38,830 38,830 34,911 34,911 29,056 29.15%
Div Payout % 107.64% 90.92% 65.37% 89.66% 37.86% 73.37% 76.40% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 388,661 511,939 530,408 388,356 497,296 473,643 470,042 -11.87%
NOSH 194,330 193,916 194,288 194,178 194,256 194,116 194,232 0.03%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.78% 5.90% 7.71% 5.94% 13.08% 9.80% 8.77% -
ROE 10.21% 9.17% 11.20% 11.15% 18.54% 10.05% 8.09% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 426.59 410.64 396.44 375.81 362.94 355.59 341.24 15.99%
EPS 20.41 24.22 30.57 22.30 47.47 24.51 19.58 2.79%
DPS 22.00 22.00 20.00 20.00 18.00 18.00 15.00 28.99%
NAPS 2.00 2.64 2.73 2.00 2.56 2.44 2.42 -11.90%
Adjusted Per Share Value based on latest NOSH - 194,178
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 105.86 101.69 98.36 93.19 90.03 88.15 84.64 16.03%
EPS 5.07 6.00 7.59 5.53 11.78 6.08 4.86 2.85%
DPS 5.45 5.45 4.96 4.96 4.46 4.46 3.71 29.13%
NAPS 0.4963 0.6537 0.6773 0.4959 0.635 0.6048 0.6002 -11.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.48 2.68 2.95 3.04 2.61 2.23 2.58 -
P/RPS 0.58 0.65 0.74 0.81 0.72 0.63 0.76 -16.44%
P/EPS 12.15 11.07 9.65 13.63 5.50 9.10 13.18 -5.26%
EY 8.23 9.04 10.36 7.34 18.19 10.99 7.59 5.52%
DY 8.87 8.21 6.78 6.58 6.90 8.07 5.81 32.48%
P/NAPS 1.24 1.02 1.08 1.52 1.02 0.91 1.07 10.29%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 22/11/02 21/08/02 23/05/02 07/02/02 23/11/01 20/08/01 -
Price 2.36 2.79 3.02 3.18 2.75 2.62 2.59 -
P/RPS 0.55 0.68 0.76 0.85 0.76 0.74 0.76 -19.34%
P/EPS 11.56 11.52 9.88 14.26 5.79 10.69 13.23 -8.58%
EY 8.65 8.68 10.12 7.01 17.26 9.36 7.56 9.36%
DY 9.32 7.89 6.62 6.29 6.55 6.87 5.79 37.22%
P/NAPS 1.18 1.06 1.11 1.59 1.07 1.07 1.07 6.72%

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