[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 43.58%
YoY- 1.63%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 577,812 382,795 204,261 719,194 539,849 365,500 193,419 107.01%
PBT 88,896 54,163 14,526 122,540 85,303 55,831 26,337 124.51%
Tax -22,334 -12,247 -3,528 -32,516 -22,603 -14,980 -6,695 122.77%
NP 66,562 41,916 10,998 90,024 62,700 40,851 19,642 125.11%
-
NP to SH 66,562 41,916 10,998 90,024 62,700 40,851 19,642 125.11%
-
Tax Rate 25.12% 22.61% 24.29% 26.54% 26.50% 26.83% 25.42% -
Total Cost 511,250 340,879 193,263 629,170 477,149 324,649 173,777 104.91%
-
Net Worth 693,062 683,090 669,357 658,519 645,239 638,846 633,927 6.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 40,061 19,799 - 59,148 39,224 19,536 - -
Div Payout % 60.19% 47.24% - 65.70% 62.56% 47.82% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 693,062 683,090 669,357 658,519 645,239 638,846 633,927 6.10%
NOSH 200,306 197,997 197,450 197,161 196,121 195,365 195,054 1.78%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.52% 10.95% 5.38% 12.52% 11.61% 11.18% 10.16% -
ROE 9.60% 6.14% 1.64% 13.67% 9.72% 6.39% 3.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 288.46 193.33 103.45 364.77 275.26 187.08 99.16 103.38%
EPS 33.23 21.17 5.57 45.70 31.97 20.91 10.07 121.16%
DPS 20.00 10.00 0.00 30.00 20.00 10.00 0.00 -
NAPS 3.46 3.45 3.39 3.34 3.29 3.27 3.25 4.25%
Adjusted Per Share Value based on latest NOSH - 201,059
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 73.79 48.88 26.08 91.84 68.94 46.67 24.70 107.01%
EPS 8.50 5.35 1.40 11.50 8.01 5.22 2.51 125.00%
DPS 5.12 2.53 0.00 7.55 5.01 2.49 0.00 -
NAPS 0.885 0.8723 0.8548 0.8409 0.824 0.8158 0.8095 6.10%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.86 3.70 3.52 3.46 3.58 3.18 3.20 -
P/RPS 1.34 1.91 3.40 0.95 1.30 1.70 3.23 -44.28%
P/EPS 11.62 17.48 63.20 7.58 11.20 15.21 31.78 -48.77%
EY 8.61 5.72 1.58 13.20 8.93 6.58 3.15 95.13%
DY 5.18 2.70 0.00 8.67 5.59 3.14 0.00 -
P/NAPS 1.12 1.07 1.04 1.04 1.09 0.97 0.98 9.28%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 18/11/05 26/08/05 12/05/05 22/02/05 09/11/04 27/08/04 -
Price 3.74 3.70 3.74 3.62 3.48 3.36 3.16 -
P/RPS 1.30 1.91 3.62 0.99 1.26 1.80 3.19 -44.94%
P/EPS 11.25 17.48 67.15 7.93 10.89 16.07 31.38 -49.43%
EY 8.89 5.72 1.49 12.61 9.19 6.22 3.19 97.66%
DY 5.35 2.70 0.00 8.29 5.75 2.98 0.00 -
P/NAPS 1.08 1.07 1.10 1.08 1.06 1.03 0.97 7.40%

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