[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 58.8%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 418,642 218,173 751,400 577,812 382,795 204,261 719,194 -30.26%
PBT 58,722 26,920 153,764 88,896 54,163 14,526 122,540 -38.73%
Tax -16,162 -5,630 -38,581 -22,334 -12,247 -3,528 -32,516 -37.22%
NP 42,560 21,290 115,183 66,562 41,916 10,998 90,024 -39.28%
-
NP to SH 42,560 21,290 115,183 66,562 41,916 10,998 90,024 -39.28%
-
Tax Rate 27.52% 20.91% 25.09% 25.12% 22.61% 24.29% 26.54% -
Total Cost 376,082 196,883 636,217 511,250 340,879 193,263 629,170 -29.01%
-
Net Worth 729,772 736,421 717,743 693,062 683,090 669,357 658,519 7.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 30,155 - 80,194 40,061 19,799 - 59,148 -36.15%
Div Payout % 70.85% - 69.62% 60.19% 47.24% - 65.70% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 729,772 736,421 717,743 693,062 683,090 669,357 658,519 7.08%
NOSH 201,039 200,659 200,487 200,306 197,997 197,450 197,161 1.30%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.17% 9.76% 15.33% 11.52% 10.95% 5.38% 12.52% -
ROE 5.83% 2.89% 16.05% 9.60% 6.14% 1.64% 13.67% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 208.24 108.73 374.79 288.46 193.33 103.45 364.77 -31.15%
EPS 21.17 10.61 57.50 33.23 21.17 5.57 45.70 -40.10%
DPS 15.00 0.00 40.00 20.00 10.00 0.00 30.00 -36.97%
NAPS 3.63 3.67 3.58 3.46 3.45 3.39 3.34 5.70%
Adjusted Per Share Value based on latest NOSH - 208,855
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 53.46 27.86 95.95 73.79 48.88 26.08 91.84 -30.26%
EPS 5.43 2.72 14.71 8.50 5.35 1.40 11.50 -39.33%
DPS 3.85 0.00 10.24 5.12 2.53 0.00 7.55 -36.14%
NAPS 0.9319 0.9404 0.9166 0.885 0.8723 0.8548 0.8409 7.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.18 4.18 3.76 3.86 3.70 3.52 3.46 -
P/RPS 2.01 3.84 1.00 1.34 1.91 3.40 0.95 64.73%
P/EPS 19.74 39.40 6.54 11.62 17.48 63.20 7.58 89.17%
EY 5.06 2.54 15.28 8.61 5.72 1.58 13.20 -47.19%
DY 3.59 0.00 10.64 5.18 2.70 0.00 8.67 -44.41%
P/NAPS 1.15 1.14 1.05 1.12 1.07 1.04 1.04 6.92%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 18/08/06 26/05/06 20/02/06 18/11/05 26/08/05 12/05/05 -
Price 4.26 4.10 3.72 3.74 3.70 3.74 3.62 -
P/RPS 2.05 3.77 0.99 1.30 1.91 3.62 0.99 62.38%
P/EPS 20.12 38.64 6.48 11.25 17.48 67.15 7.93 85.91%
EY 4.97 2.59 15.44 8.89 5.72 1.49 12.61 -46.21%
DY 3.52 0.00 10.75 5.35 2.70 0.00 8.29 -43.47%
P/NAPS 1.17 1.12 1.04 1.08 1.07 1.10 1.08 5.47%

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