[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 53.48%
YoY- -5.49%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 382,795 204,261 719,194 539,849 365,500 193,419 670,730 -31.17%
PBT 54,163 14,526 122,540 85,303 55,831 26,337 123,777 -42.33%
Tax -12,247 -3,528 -32,516 -22,603 -14,980 -6,695 -35,196 -50.49%
NP 41,916 10,998 90,024 62,700 40,851 19,642 88,581 -39.24%
-
NP to SH 41,916 10,998 90,024 62,700 40,851 19,642 88,581 -39.24%
-
Tax Rate 22.61% 24.29% 26.54% 26.50% 26.83% 25.42% 28.44% -
Total Cost 340,879 193,263 629,170 477,149 324,649 173,777 582,149 -29.98%
-
Net Worth 683,090 669,357 658,519 645,239 638,846 633,927 613,253 7.44%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 19,799 - 59,148 39,224 19,536 - 58,405 -51.35%
Div Payout % 47.24% - 65.70% 62.56% 47.82% - 65.93% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 683,090 669,357 658,519 645,239 638,846 633,927 613,253 7.44%
NOSH 197,997 197,450 197,161 196,121 195,365 195,054 194,683 1.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.95% 5.38% 12.52% 11.61% 11.18% 10.16% 13.21% -
ROE 6.14% 1.64% 13.67% 9.72% 6.39% 3.10% 14.44% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 193.33 103.45 364.77 275.26 187.08 99.16 344.52 -31.94%
EPS 21.17 5.57 45.70 31.97 20.91 10.07 45.48 -39.90%
DPS 10.00 0.00 30.00 20.00 10.00 0.00 30.00 -51.89%
NAPS 3.45 3.39 3.34 3.29 3.27 3.25 3.15 6.24%
Adjusted Per Share Value based on latest NOSH - 197,015
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 48.88 26.08 91.84 68.94 46.67 24.70 85.65 -31.17%
EPS 5.35 1.40 11.50 8.01 5.22 2.51 11.31 -39.26%
DPS 2.53 0.00 7.55 5.01 2.49 0.00 7.46 -51.33%
NAPS 0.8723 0.8548 0.8409 0.824 0.8158 0.8095 0.7831 7.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.70 3.52 3.46 3.58 3.18 3.20 3.60 -
P/RPS 1.91 3.40 0.95 1.30 1.70 3.23 1.04 49.91%
P/EPS 17.48 63.20 7.58 11.20 15.21 31.78 7.91 69.57%
EY 5.72 1.58 13.20 8.93 6.58 3.15 12.64 -41.02%
DY 2.70 0.00 8.67 5.59 3.14 0.00 8.33 -52.78%
P/NAPS 1.07 1.04 1.04 1.09 0.97 0.98 1.14 -4.13%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 26/08/05 12/05/05 22/02/05 09/11/04 27/08/04 14/05/04 -
Price 3.70 3.74 3.62 3.48 3.36 3.16 3.20 -
P/RPS 1.91 3.62 0.99 1.26 1.80 3.19 0.93 61.50%
P/EPS 17.48 67.15 7.93 10.89 16.07 31.38 7.03 83.43%
EY 5.72 1.49 12.61 9.19 6.22 3.19 14.22 -45.47%
DY 2.70 0.00 8.29 5.75 2.98 0.00 9.38 -56.37%
P/NAPS 1.07 1.10 1.08 1.06 1.03 0.97 1.02 3.23%

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