[MNRB] YoY Cumulative Quarter 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- 149.12%
YoY- 206.57%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 365,500 347,730 438,183 371,988 341,995 355,231 448,048 0.21%
PBT 55,831 58,322 32,930 33,151 13,176 94,611 -60,427 -
Tax -14,980 -16,800 -8,500 -8,570 -5,158 -16,924 60,427 -
NP 40,851 41,522 24,430 24,581 8,018 77,687 0 -100.00%
-
NP to SH 40,851 41,522 24,430 24,581 8,018 77,687 -60,427 -
-
Tax Rate 26.83% 28.81% 25.81% 25.85% 39.15% 17.89% - -
Total Cost 324,649 306,208 413,753 347,407 333,977 277,544 448,048 0.34%
-
Net Worth 638,846 601,486 513,041 473,757 457,064 469,505 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 19,536 19,402 19,433 15,533 9,683 - - -100.00%
Div Payout % 47.82% 46.73% 79.55% 63.19% 120.77% - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 638,846 601,486 513,041 473,757 457,064 469,505 0 -100.00%
NOSH 195,365 194,028 194,333 194,162 193,671 190,083 190,081 -0.02%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 11.18% 11.94% 5.58% 6.61% 2.34% 21.87% 0.00% -
ROE 6.39% 6.90% 4.76% 5.19% 1.75% 16.55% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 187.08 179.22 225.48 191.59 176.59 186.88 235.71 0.24%
EPS 20.91 21.40 12.60 12.66 4.14 40.87 -31.79 -
DPS 10.00 10.00 10.00 8.00 5.00 0.00 0.00 -100.00%
NAPS 3.27 3.10 2.64 2.44 2.36 2.47 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 194,116
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 46.67 44.41 55.96 47.50 43.67 45.36 57.22 0.21%
EPS 5.22 5.30 3.12 3.14 1.02 9.92 -7.72 -
DPS 2.49 2.48 2.48 1.98 1.24 0.00 0.00 -100.00%
NAPS 0.8158 0.7681 0.6552 0.605 0.5837 0.5996 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 3.18 3.40 2.68 2.23 4.06 0.00 0.00 -
P/RPS 1.70 1.90 1.19 1.16 2.30 0.00 0.00 -100.00%
P/EPS 15.21 15.89 21.32 17.61 98.07 0.00 0.00 -100.00%
EY 6.58 6.29 4.69 5.68 1.02 0.00 0.00 -100.00%
DY 3.14 2.94 3.73 3.59 1.23 0.00 0.00 -100.00%
P/NAPS 0.97 1.10 1.02 0.91 1.72 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 09/11/04 20/11/03 22/11/02 23/11/01 13/11/00 23/11/99 - -
Price 3.36 3.60 2.79 2.62 4.06 0.00 0.00 -
P/RPS 1.80 2.01 1.24 1.37 2.30 0.00 0.00 -100.00%
P/EPS 16.07 16.82 22.19 20.70 98.07 0.00 0.00 -100.00%
EY 6.22 5.94 4.51 4.83 1.02 0.00 0.00 -100.00%
DY 2.98 2.78 3.58 3.05 1.23 0.00 0.00 -100.00%
P/NAPS 1.03 1.16 1.06 1.07 1.72 0.00 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