[MNRB] YoY Annual (Unaudited) 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
YoY- 85.08%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 719,194 670,730 843,214 728,590 659,974 363,310 421,669 -0.56%
PBT 122,540 123,777 86,623 61,679 44,936 117,120 69,145 -0.60%
Tax -32,516 -35,196 -25,517 -4,272 -13,918 -31,157 -1,036 -3.59%
NP 90,024 88,581 61,106 57,407 31,018 85,963 68,109 -0.29%
-
NP to SH 90,024 88,581 61,106 57,407 31,018 85,963 68,109 -0.29%
-
Tax Rate 26.54% 28.44% 29.46% 6.93% 30.97% 26.60% 1.50% -
Total Cost 629,170 582,149 782,108 671,183 628,956 277,347 353,560 -0.61%
-
Net Worth 658,519 613,253 582,879 506,875 460,499 441,178 380,081 -0.58%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div 59,148 58,405 48,573 38,841 29,145 - - -100.00%
Div Payout % 65.70% 65.93% 79.49% 67.66% 93.96% - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 658,519 613,253 582,879 506,875 460,499 441,178 380,081 -0.58%
NOSH 197,161 194,683 194,293 194,205 194,303 190,986 190,995 -0.03%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 12.52% 13.21% 7.25% 7.88% 4.70% 23.66% 16.15% -
ROE 13.67% 14.44% 10.48% 11.33% 6.74% 19.48% 17.92% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 364.77 344.52 433.99 375.17 339.66 190.23 220.77 -0.53%
EPS 45.70 45.48 31.50 29.56 16.01 45.01 35.66 -0.26%
DPS 30.00 30.00 25.00 20.00 15.00 0.00 0.00 -100.00%
NAPS 3.34 3.15 3.00 2.61 2.37 2.31 1.99 -0.54%
Adjusted Per Share Value based on latest NOSH - 194,178
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 91.84 85.65 107.68 93.04 84.28 46.39 53.85 -0.56%
EPS 11.50 11.31 7.80 7.33 3.96 10.98 8.70 -0.29%
DPS 7.55 7.46 6.20 4.96 3.72 0.00 0.00 -100.00%
NAPS 0.8409 0.7831 0.7443 0.6473 0.5881 0.5634 0.4854 -0.58%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 3.46 3.60 2.53 3.04 2.37 4.96 0.00 -
P/RPS 0.95 1.04 0.58 0.81 0.70 2.61 0.00 -100.00%
P/EPS 7.58 7.91 8.04 10.28 14.85 11.02 0.00 -100.00%
EY 13.20 12.64 12.43 9.72 6.74 9.07 0.00 -100.00%
DY 8.67 8.33 9.88 6.58 6.33 0.00 0.00 -100.00%
P/NAPS 1.04 1.14 0.84 1.16 1.00 2.15 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 12/05/05 14/05/04 09/05/03 23/05/02 24/05/01 30/05/00 - -
Price 3.62 3.20 2.48 3.18 2.35 4.64 0.00 -
P/RPS 0.99 0.93 0.57 0.85 0.69 2.44 0.00 -100.00%
P/EPS 7.93 7.03 7.89 10.76 14.72 10.31 0.00 -100.00%
EY 12.61 14.22 12.68 9.30 6.79 9.70 0.00 -100.00%
DY 8.29 9.38 10.08 6.29 6.38 0.00 0.00 -100.00%
P/NAPS 1.08 1.02 0.83 1.22 0.99 2.01 0.00 -100.00%

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