[MNRB] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -20.95%
YoY- -1.31%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 727,446 692,045 752,891 796,302 690,252 574,412 644,794 -0.12%
PBT 120,868 121,175 112,016 61,458 64,912 35,684 224,183 0.65%
Tax -29,778 -35,846 -32,527 -14,500 2,756 12,384 19,190 -
NP 91,090 85,329 79,489 46,958 67,668 48,068 243,373 1.05%
-
NP to SH 91,090 85,329 79,489 46,958 47,582 16,294 206,223 0.87%
-
Tax Rate 24.64% 29.58% 29.04% 23.59% -4.25% -34.70% -8.56% -
Total Cost 636,356 606,716 673,402 749,344 622,584 526,344 401,421 -0.48%
-
Net Worth 705,493 640,016 604,471 511,939 473,643 456,620 469,539 -0.43%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 60,256 58,514 48,653 42,693 34,911 34,443 34,342 -0.59%
Div Payout % 66.15% 68.57% 61.21% 90.92% 73.37% 211.39% 16.65% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 705,493 640,016 604,471 511,939 473,643 456,620 469,539 -0.43%
NOSH 204,490 195,723 194,990 193,916 194,116 193,483 190,096 -0.07%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 12.52% 12.33% 10.56% 5.90% 9.80% 8.37% 37.74% -
ROE 12.91% 13.33% 13.15% 9.17% 10.05% 3.57% 43.92% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 355.74 353.58 386.12 410.64 355.59 296.88 339.19 -0.05%
EPS 44.54 43.60 40.77 24.22 24.51 8.42 108.48 0.95%
DPS 29.47 30.00 25.00 22.00 18.00 18.00 18.00 -0.52%
NAPS 3.45 3.27 3.10 2.64 2.44 2.36 2.47 -0.35%
Adjusted Per Share Value based on latest NOSH - 193,916
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 92.89 88.37 96.14 101.69 88.15 73.35 82.34 -0.12%
EPS 11.63 10.90 10.15 6.00 6.08 2.08 26.33 0.87%
DPS 7.69 7.47 6.21 5.45 4.46 4.40 4.39 -0.59%
NAPS 0.9009 0.8173 0.7719 0.6537 0.6048 0.5831 0.5996 -0.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 3.70 3.18 3.40 2.68 2.23 4.06 0.00 -
P/RPS 1.04 0.90 0.88 0.65 0.63 1.37 0.00 -100.00%
P/EPS 8.31 7.29 8.34 11.07 9.10 48.21 0.00 -100.00%
EY 12.04 13.71 11.99 9.04 10.99 2.07 0.00 -100.00%
DY 7.96 9.43 7.35 8.21 8.07 4.43 0.00 -100.00%
P/NAPS 1.07 0.97 1.10 1.02 0.91 1.72 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 09/11/04 20/11/03 22/11/02 23/11/01 13/11/00 - -
Price 3.70 3.36 3.60 2.79 2.62 4.06 0.00 -
P/RPS 1.04 0.95 0.93 0.68 0.74 1.37 0.00 -100.00%
P/EPS 8.31 7.71 8.83 11.52 10.69 48.21 0.00 -100.00%
EY 12.04 12.98 11.32 8.68 9.36 2.07 0.00 -100.00%
DY 7.96 8.93 6.94 7.89 6.87 4.43 0.00 -100.00%
P/NAPS 1.07 1.03 1.16 1.06 1.07 1.72 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