[MNRB] YoY TTM Result on 30-Jun-2001 [#1]

Stock

[MNRB] MNRB HOLDINGS BHD

Announcement Date

20-Aug-2001

Admission Sponsor

Sponsor

Financial Year

31-Mar-2002

Quarter

30-Jun-2001 [#1]

Profit Trend

QoQ- 22.62%

YoY- 246.16%

Quarter Report

KLSE ANNOUNCEMENT 30 JUNE 2001a.xls

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	682,096	801,828	770,242	662,804	574,766	4.37%
YoY %	-14.93%	4.10%	16.21%	15.32%	-	-
Horiz. %	118.67%	139.51%	134.01%	115.32%	100.00%	-
PBT	121,855	85,825	78,300	51,401	8,254	95.92%
YoY %	41.98%	9.61%	52.33%	522.74%	-	-
Horiz. %	1,476.31%	1,039.80%	948.63%	622.74%	100.00%	-
Tax	-36,761	-24,927	-18,900	6,718	34,648	-
YoY %	-47.47%	-31.89%	-381.33%	-80.61%	-	-
Horiz. %	-106.10%	-71.94%	-54.55%	19.39%	100.00%	-
NP	85,094	60,898	59,400	58,119	42,902	18.66%
YoY %	39.73%	2.52%	2.20%	35.47%	-	-
Horiz. %	198.35%	141.95%	138.46%	135.47%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	85,094	60,898	59,400	38,033	-26,022	-
YoY %	39.73%	2.52%	56.18%	246.16%	-	-
Horiz. %	-327.01%	-234.03%	-228.27%	-146.16%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	30.17%	29.04%	24.14%	-13.07%	-419.77%	-
YoY %	3.89%	20.30%	284.70%	96.89%	-	-
Horiz. %	-7.19%	-6.92%	-5.75%	3.11%	100.00%	-
Total Cost	597,002	740,930	710,842	604,685	531,864	2.92%
YoY %	-19.43%	4.23%	17.56%	13.69%	-	-
Horiz. %	112.25%	139.31%	133.65%	113.69%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	633,927	582,877	530,408	470,042	448,997	8.99%
YoY %	8.76%	9.89%	12.84%	4.69%	-	-
Horiz. %	141.19%	129.82%	118.13%	104.69%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	58,440	48,545	38,830	29,056	38,076	11.29%
YoY %	20.38%	25.02%	33.64%	-23.69%	-	-
Horiz. %	153.48%	127.50%	101.98%	76.31%	100.00%	-
Div Payout %	68.68%	79.72%	65.37%	76.40%	0.00%	-
YoY %	-13.85%	21.95%	-14.44%	0.00%	-	-
Horiz. %	89.90%	104.35%	85.56%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	633,927	582,877	530,408	470,042	448,997	8.99%
YoY %	8.76%	9.89%	12.84%	4.69%	-	-
Horiz. %	141.19%	129.82%	118.13%	104.69%	100.00%	-
NOSH	195,054	194,292	194,288	194,232	192,702	0.30%
YoY %	0.39%	0.00%	0.03%	0.79%	-	-
Horiz. %	101.22%	100.83%	100.82%	100.79%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	12.48%	7.59%	7.71%	8.77%	7.46%	-
YoY %	64.43%	-1.56%	-12.09%	17.56%	-	-
Horiz. %	167.29%	101.74%	103.35%	117.56%	100.00%	-
ROE	13.42%	10.45%	11.20%	8.09%	-5.80%	-
YoY %	28.42%	-6.70%	38.44%	239.48%	-	-
Horiz. %	-231.38%	-180.17%	-193.10%	-139.48%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	349.69	412.69	396.44	341.24	298.27	4.05%
YoY %	-15.27%	4.10%	16.18%	14.41%	-	-
Horiz. %	117.24%	138.36%	132.91%	114.41%	100.00%	-
EPS	43.63	31.34	30.57	19.58	-13.50	-
YoY %	39.22%	2.52%	56.13%	245.04%	-	-
Horiz. %	-323.19%	-232.15%	-226.44%	-145.04%	100.00%	-
DPS	30.00	25.00	20.00	15.00	20.00	10.66%
YoY %	20.00%	25.00%	33.33%	-25.00%	-	-
Horiz. %	150.00%	125.00%	100.00%	75.00%	100.00%	-
NAPS	3.25	3.00	2.73	2.42	2.33	8.66%
YoY %	8.33%	9.89%	12.81%	3.86%	-	-
Horiz. %	139.48%	128.76%	117.17%	103.86%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 194,232
RPS	87.10	102.39	98.36	84.64	73.40	4.36%
YoY %	-14.93%	4.10%	16.21%	15.31%	-	-
Horiz. %	118.66%	139.50%	134.01%	115.31%	100.00%	-
EPS	10.87	7.78	7.59	4.86	-3.32	-
YoY %	39.72%	2.50%	56.17%	246.39%	-	-
Horiz. %	-327.41%	-234.34%	-228.61%	-146.39%	100.00%	-
DPS	7.46	6.20	4.96	3.71	4.86	11.29%
YoY %	20.32%	25.00%	33.69%	-23.66%	-	-
Horiz. %	153.50%	127.57%	102.06%	76.34%	100.00%	-
NAPS	0.8095	0.7443	0.6773	0.6002	0.5734	8.99%
YoY %	8.76%	9.89%	12.85%	4.67%	-	-
Horiz. %	141.18%	129.80%	118.12%	104.67%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	3.20	3.10	2.95	2.58	4.52	-
P/RPS	0.92	0.75	0.74	0.76	1.52	-11.78%
YoY %	22.67%	1.35%	-2.63%	-50.00%	-	-
Horiz. %	60.53%	49.34%	48.68%	50.00%	100.00%	-
P/EPS	7.34	9.89	9.65	13.18	-33.47	-
YoY %	-25.78%	2.49%	-26.78%	139.38%	-	-
Horiz. %	-21.93%	-29.55%	-28.83%	-39.38%	100.00%	-
EY	13.63	10.11	10.36	7.59	-2.99	-
YoY %	34.82%	-2.41%	36.50%	353.85%	-	-
Horiz. %	-455.85%	-338.13%	-346.49%	-253.85%	100.00%	-
DY	9.38	8.06	6.78	5.81	4.42	20.68%
YoY %	16.38%	18.88%	16.70%	31.45%	-	-
Horiz. %	212.22%	182.35%	153.39%	131.45%	100.00%	-
P/NAPS	0.98	1.03	1.08	1.07	1.94	-15.68%
YoY %	-4.85%	-4.63%	0.93%	-44.85%	-	-
Horiz. %	50.52%	53.09%	55.67%	55.15%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	27/08/04	22/08/03	21/08/02	20/08/01	29/08/00	-
Price	3.16	3.28	3.02	2.59	4.02	-
P/RPS	0.90	0.79	0.76	0.76	1.35	-9.63%
YoY %	13.92%	3.95%	0.00%	-43.70%	-	-
Horiz. %	66.67%	58.52%	56.30%	56.30%	100.00%	-
P/EPS	7.24	10.46	9.88	13.23	-29.77	-
YoY %	-30.78%	5.87%	-25.32%	144.44%	-	-
Horiz. %	-24.32%	-35.14%	-33.19%	-44.44%	100.00%	-
EY	13.81	9.56	10.12	7.56	-3.36	-
YoY %	44.46%	-5.53%	33.86%	325.00%	-	-
Horiz. %	-411.01%	-284.52%	-301.19%	-225.00%	100.00%	-
DY	9.49	7.62	6.62	5.79	4.98	17.47%
YoY %	24.54%	15.11%	14.34%	16.27%	-	-
Horiz. %	190.56%	153.01%	132.93%	116.27%	100.00%	-
P/NAPS	0.97	1.09	1.11	1.07	1.73	-13.45%
YoY %	-11.01%	-1.80%	3.74%	-38.15%	-	-
Horiz. %	56.07%	63.01%	64.16%	61.85%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos