[MNRB] YoY Quarter Result on 30-Sep-2003 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -4.51%
YoY- 817.91%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 226,565 201,786 182,051 162,146 211,083 184,738 157,575 5.32%
PBT 26,973 31,802 39,638 30,064 3,873 20,714 7,204 20.74%
Tax -1,582 -10,532 -8,719 -9,200 -1,600 -6,000 -2,038 -3.55%
NP 25,391 21,270 30,919 20,864 2,273 14,714 5,166 25.53%
-
NP to SH 25,391 21,270 30,919 20,864 2,273 14,714 5,166 25.53%
-
Tax Rate 5.87% 33.12% 22.00% 30.60% 41.31% 28.97% 28.29% -
Total Cost 201,174 180,516 151,132 141,282 208,810 170,024 152,409 4.04%
-
Net Worth 888,684 785,453 705,493 604,471 511,939 473,643 456,620 9.97%
Dividend
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 42,318 32,456 20,449 19,499 19,391 15,529 9,674 23.45%
Div Payout % 166.67% 152.59% 66.14% 93.46% 853.13% 105.54% 187.27% -
Equity
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 888,684 785,453 705,493 604,471 511,939 473,643 456,620 9.97%
NOSH 211,591 216,378 204,490 194,990 193,916 194,116 193,483 1.28%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.21% 10.54% 16.98% 12.87% 1.08% 7.96% 3.28% -
ROE 2.86% 2.71% 4.38% 3.45% 0.44% 3.11% 1.13% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 107.08 93.26 89.03 83.16 108.85 95.17 81.44 3.98%
EPS 12.00 9.83 15.12 10.70 1.20 7.58 2.67 23.93%
DPS 20.00 15.00 10.00 10.00 10.00 8.00 5.00 21.89%
NAPS 4.20 3.63 3.45 3.10 2.64 2.44 2.36 8.57%
Adjusted Per Share Value based on latest NOSH - 194,990
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.93 25.77 23.25 20.71 26.96 23.59 20.12 5.32%
EPS 3.24 2.72 3.95 2.66 0.29 1.88 0.66 25.50%
DPS 5.40 4.14 2.61 2.49 2.48 1.98 1.24 23.38%
NAPS 1.1348 1.003 0.9009 0.7719 0.6537 0.6048 0.5831 9.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 4.82 4.18 3.70 3.40 2.68 2.23 4.06 -
P/RPS 4.50 4.48 4.16 4.09 2.46 2.34 4.99 -1.46%
P/EPS 40.17 42.52 24.47 31.78 228.64 29.42 152.06 -17.31%
EY 2.49 2.35 4.09 3.15 0.44 3.40 0.66 20.87%
DY 4.15 3.59 2.70 2.94 3.73 3.59 1.23 18.96%
P/NAPS 1.15 1.15 1.07 1.10 1.02 0.91 1.72 -5.58%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/11/07 20/11/06 18/11/05 20/11/03 22/11/02 23/11/01 13/11/00 -
Price 4.90 4.26 3.70 3.60 2.79 2.62 4.06 -
P/RPS 4.58 4.57 4.16 4.33 2.56 2.75 4.99 -1.21%
P/EPS 40.83 43.34 24.47 33.64 238.02 34.56 152.06 -17.11%
EY 2.45 2.31 4.09 2.97 0.42 2.89 0.66 20.59%
DY 4.08 3.52 2.70 2.78 3.58 3.05 1.23 18.67%
P/NAPS 1.17 1.17 1.07 1.16 1.06 1.07 1.72 -5.35%

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