[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -87.78%
YoY- -44.01%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 751,400 577,812 382,795 204,261 719,194 539,849 365,500 61.75%
PBT 153,764 88,896 54,163 14,526 122,540 85,303 55,831 96.60%
Tax -38,581 -22,334 -12,247 -3,528 -32,516 -22,603 -14,980 88.00%
NP 115,183 66,562 41,916 10,998 90,024 62,700 40,851 99.70%
-
NP to SH 115,183 66,562 41,916 10,998 90,024 62,700 40,851 99.70%
-
Tax Rate 25.09% 25.12% 22.61% 24.29% 26.54% 26.50% 26.83% -
Total Cost 636,217 511,250 340,879 193,263 629,170 477,149 324,649 56.66%
-
Net Worth 717,743 693,062 683,090 669,357 658,519 645,239 638,846 8.08%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 80,194 40,061 19,799 - 59,148 39,224 19,536 156.59%
Div Payout % 69.62% 60.19% 47.24% - 65.70% 62.56% 47.82% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 717,743 693,062 683,090 669,357 658,519 645,239 638,846 8.08%
NOSH 200,487 200,306 197,997 197,450 197,161 196,121 195,365 1.74%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 15.33% 11.52% 10.95% 5.38% 12.52% 11.61% 11.18% -
ROE 16.05% 9.60% 6.14% 1.64% 13.67% 9.72% 6.39% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 374.79 288.46 193.33 103.45 364.77 275.26 187.08 58.98%
EPS 57.50 33.23 21.17 5.57 45.70 31.97 20.91 96.40%
DPS 40.00 20.00 10.00 0.00 30.00 20.00 10.00 152.19%
NAPS 3.58 3.46 3.45 3.39 3.34 3.29 3.27 6.23%
Adjusted Per Share Value based on latest NOSH - 197,450
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 95.95 73.79 48.88 26.08 91.84 68.94 46.67 61.75%
EPS 14.71 8.50 5.35 1.40 11.50 8.01 5.22 99.63%
DPS 10.24 5.12 2.53 0.00 7.55 5.01 2.49 156.90%
NAPS 0.9166 0.885 0.8723 0.8548 0.8409 0.824 0.8158 8.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.76 3.86 3.70 3.52 3.46 3.58 3.18 -
P/RPS 1.00 1.34 1.91 3.40 0.95 1.30 1.70 -29.81%
P/EPS 6.54 11.62 17.48 63.20 7.58 11.20 15.21 -43.06%
EY 15.28 8.61 5.72 1.58 13.20 8.93 6.58 75.45%
DY 10.64 5.18 2.70 0.00 8.67 5.59 3.14 125.76%
P/NAPS 1.05 1.12 1.07 1.04 1.04 1.09 0.97 5.43%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 20/02/06 18/11/05 26/08/05 12/05/05 22/02/05 09/11/04 -
Price 3.72 3.74 3.70 3.74 3.62 3.48 3.36 -
P/RPS 0.99 1.30 1.91 3.62 0.99 1.26 1.80 -32.89%
P/EPS 6.48 11.25 17.48 67.15 7.93 10.89 16.07 -45.44%
EY 15.44 8.89 5.72 1.49 12.61 9.19 6.22 83.43%
DY 10.75 5.35 2.70 0.00 8.29 5.75 2.98 135.39%
P/NAPS 1.04 1.08 1.07 1.10 1.08 1.06 1.03 0.64%

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