[MNRB] QoQ 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- -20.29%
YoY- 12.8%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 201,786 218,173 173,587 193,990 182,051 204,261 160,956 16.25%
PBT 31,802 26,920 62,602 34,732 39,638 14,526 37,232 -9.96%
Tax -10,532 -5,630 -14,943 -10,087 -8,719 -3,528 -9,908 4.15%
NP 21,270 21,290 47,659 24,645 30,919 10,998 27,324 -15.36%
-
NP to SH 21,270 21,290 47,659 24,645 30,919 10,998 27,324 -15.36%
-
Tax Rate 33.12% 20.91% 23.87% 29.04% 22.00% 24.29% 26.61% -
Total Cost 180,516 196,883 125,928 169,345 151,132 193,263 133,632 22.17%
-
Net Worth 785,453 736,421 767,245 722,641 705,493 669,357 671,539 11.00%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 32,456 - 42,743 20,885 20,449 - 20,105 37.57%
Div Payout % 152.59% - 89.69% 84.75% 66.14% - 73.58% -
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 785,453 736,421 767,245 722,641 705,493 669,357 671,539 11.00%
NOSH 216,378 200,659 213,717 208,855 204,490 197,450 201,059 5.01%
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 10.54% 9.76% 27.46% 12.70% 16.98% 5.38% 16.98% -
ROE 2.71% 2.89% 6.21% 3.41% 4.38% 1.64% 4.07% -
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 93.26 108.73 81.22 92.88 89.03 103.45 80.05 10.70%
EPS 9.83 10.61 22.30 11.80 15.12 5.57 13.59 -19.40%
DPS 15.00 0.00 20.00 10.00 10.00 0.00 10.00 31.00%
NAPS 3.63 3.67 3.59 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 25.77 27.86 22.17 24.77 23.25 26.08 20.55 16.27%
EPS 2.72 2.72 6.09 3.15 3.95 1.40 3.49 -15.29%
DPS 4.14 0.00 5.46 2.67 2.61 0.00 2.57 37.37%
NAPS 1.003 0.9404 0.9798 0.9228 0.9009 0.8548 0.8576 10.99%
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 4.48 3.84 4.63 4.16 4.16 3.40 4.32 2.45%
P/EPS 42.52 39.40 16.86 32.71 24.47 63.20 25.46 40.71%
EY 2.35 2.54 5.93 3.06 4.09 1.58 3.93 -29.00%
DY 3.59 0.00 5.32 2.59 2.70 0.00 2.89 15.54%
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 4.57 3.77 4.58 4.03 4.16 3.62 4.52 0.73%
P/EPS 43.34 38.64 16.68 31.69 24.47 67.15 26.64 38.28%
EY 2.31 2.59 5.99 3.16 4.09 1.49 3.75 -27.58%
DY 3.52 0.00 5.38 2.67 2.70 0.00 2.76 17.58%
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