[MNRB] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 90.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 872,692 751,400 770,416 765,590 817,044 719,194 719,798 13.74%
PBT 107,680 153,764 118,528 108,326 58,104 122,540 113,737 -3.59%
Tax -22,520 -38,581 -29,778 -24,494 -14,112 -32,516 -30,137 -17.69%
NP 85,160 115,183 88,749 83,832 43,992 90,024 83,600 1.24%
-
NP to SH 85,160 115,183 88,749 83,832 43,992 90,024 83,600 1.24%
-
Tax Rate 20.91% 25.09% 25.12% 22.61% 24.29% 26.54% 26.50% -
Total Cost 787,532 636,217 681,666 681,758 773,052 629,170 636,198 15.33%
-
Net Worth 736,421 717,743 693,062 683,090 669,357 658,519 645,239 9.23%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 80,194 53,415 39,599 - 59,148 52,299 -
Div Payout % - 69.62% 60.19% 47.24% - 65.70% 62.56% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 736,421 717,743 693,062 683,090 669,357 658,519 645,239 9.23%
NOSH 200,659 200,487 200,306 197,997 197,450 197,161 196,121 1.54%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.76% 15.33% 11.52% 10.95% 5.38% 12.52% 11.61% -
ROE 11.56% 16.05% 12.81% 12.27% 6.57% 13.67% 12.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 434.91 374.79 384.62 386.67 413.80 364.77 367.02 12.01%
EPS 42.44 57.50 44.31 42.34 22.28 45.70 42.63 -0.29%
DPS 0.00 40.00 26.67 20.00 0.00 30.00 26.67 -
NAPS 3.67 3.58 3.46 3.45 3.39 3.34 3.29 7.58%
Adjusted Per Share Value based on latest NOSH - 204,490
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 111.44 95.95 98.38 97.77 104.34 91.84 91.92 13.73%
EPS 10.87 14.71 11.33 10.71 5.62 11.50 10.68 1.18%
DPS 0.00 10.24 6.82 5.06 0.00 7.55 6.68 -
NAPS 0.9404 0.9166 0.885 0.8723 0.8548 0.8409 0.824 9.23%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.18 3.76 3.86 3.70 3.52 3.46 3.58 -
P/RPS 0.96 1.00 1.00 0.96 0.85 0.95 0.98 -1.36%
P/EPS 9.85 6.54 8.71 8.74 15.80 7.58 8.40 11.23%
EY 10.15 15.28 11.48 11.44 6.33 13.20 11.91 -10.13%
DY 0.00 10.64 6.91 5.41 0.00 8.67 7.45 -
P/NAPS 1.14 1.05 1.12 1.07 1.04 1.04 1.09 3.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 18/08/06 26/05/06 20/02/06 18/11/05 26/08/05 12/05/05 22/02/05 -
Price 4.10 3.72 3.74 3.70 3.74 3.62 3.48 -
P/RPS 0.94 0.99 0.97 0.96 0.90 0.99 0.95 -0.70%
P/EPS 9.66 6.48 8.44 8.74 16.79 7.93 8.16 11.94%
EY 10.35 15.44 11.85 11.44 5.96 12.61 12.25 -10.65%
DY 0.00 10.75 7.13 5.41 0.00 8.29 7.66 -
P/NAPS 1.12 1.04 1.08 1.07 1.10 1.08 1.06 3.74%

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