[MNRB] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 63.89%
YoY- 50.09%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 719,260 752,891 801,828 843,873 828,994 796,302 770,242 -4.45%
PBT 116,105 112,016 85,825 86,622 59,564 61,458 78,300 29.94%
Tax -31,527 -32,527 -24,927 -21,617 -19,900 -14,500 -18,900 40.52%
NP 84,578 79,489 60,898 65,005 39,664 46,958 59,400 26.48%
-
NP to SH 84,578 79,489 60,898 65,005 39,664 46,958 59,400 26.48%
-
Tax Rate 27.15% 29.04% 29.04% 24.96% 33.41% 23.59% 24.14% -
Total Cost 634,682 673,402 740,930 778,868 789,330 749,344 710,842 -7.25%
-
Net Worth 602,424 604,471 582,877 388,722 388,661 511,939 530,408 8.83%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 68,086 48,653 48,545 48,545 42,693 42,693 38,830 45.26%
Div Payout % 80.50% 61.21% 79.72% 74.68% 107.64% 90.92% 65.37% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 602,424 604,471 582,877 388,722 388,661 511,939 530,408 8.83%
NOSH 194,330 194,990 194,292 194,361 194,330 193,916 194,288 0.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 11.76% 10.56% 7.59% 7.70% 4.78% 5.90% 7.71% -
ROE 14.04% 13.15% 10.45% 16.72% 10.21% 9.17% 11.20% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 370.12 386.12 412.69 434.18 426.59 410.64 396.44 -4.46%
EPS 43.52 40.77 31.34 33.45 20.41 24.22 30.57 26.46%
DPS 35.00 25.00 25.00 25.00 22.00 22.00 20.00 45.07%
NAPS 3.10 3.10 3.00 2.00 2.00 2.64 2.73 8.81%
Adjusted Per Share Value based on latest NOSH - 194,361
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 91.85 96.14 102.39 107.76 105.86 101.69 98.36 -4.45%
EPS 10.80 10.15 7.78 8.30 5.07 6.00 7.59 26.42%
DPS 8.69 6.21 6.20 6.20 5.45 5.45 4.96 45.18%
NAPS 0.7693 0.7719 0.7443 0.4964 0.4963 0.6537 0.6773 8.83%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.30 3.40 3.10 2.53 2.48 2.68 2.95 -
P/RPS 0.89 0.88 0.75 0.58 0.58 0.65 0.74 13.05%
P/EPS 7.58 8.34 9.89 7.56 12.15 11.07 9.65 -14.83%
EY 13.19 11.99 10.11 13.22 8.23 9.04 10.36 17.41%
DY 10.61 7.35 8.06 9.88 8.87 8.21 6.78 34.67%
P/NAPS 1.06 1.10 1.03 1.27 1.24 1.02 1.08 -1.23%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 22/08/03 09/05/03 27/02/03 22/11/02 21/08/02 -
Price 3.56 3.60 3.28 2.48 2.36 2.79 3.02 -
P/RPS 0.96 0.93 0.79 0.57 0.55 0.68 0.76 16.80%
P/EPS 8.18 8.83 10.46 7.42 11.56 11.52 9.88 -11.79%
EY 12.23 11.32 9.56 13.49 8.65 8.68 10.12 13.41%
DY 9.83 6.94 7.62 10.08 9.32 7.89 6.62 30.06%
P/NAPS 1.15 1.16 1.09 1.24 1.18 1.06 1.11 2.38%

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