[MNRB] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -11.3%
YoY- -10.11%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 981,232 872,692 817,044 773,676 742,856 911,036 749,000 4.60%
PBT 426,504 107,680 58,104 105,348 113,040 116,228 49,748 43.03%
Tax -30,940 -22,520 -14,112 -26,780 -25,640 -12,400 -10,280 20.14%
NP 395,564 85,160 43,992 78,568 87,400 103,828 39,468 46.80%
-
NP to SH 395,564 85,160 43,992 78,568 87,400 103,828 39,468 46.80%
-
Tax Rate 7.25% 20.91% 24.29% 25.42% 22.68% 10.67% 20.66% -
Total Cost 585,668 787,532 773,052 695,108 655,456 807,208 709,532 -3.14%
-
Net Worth 907,295 736,421 669,357 633,927 582,877 530,408 470,042 11.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 907,295 736,421 669,357 633,927 582,877 530,408 470,042 11.57%
NOSH 211,984 200,659 197,450 195,054 194,292 194,288 194,232 1.46%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 40.31% 9.76% 5.38% 10.16% 11.77% 11.40% 5.27% -
ROE 43.60% 11.56% 6.57% 12.39% 14.99% 19.58% 8.40% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 462.88 434.91 413.80 396.65 382.34 468.91 385.62 3.08%
EPS 186.60 42.44 22.28 40.28 44.84 53.44 20.32 44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.28 3.67 3.39 3.25 3.00 2.73 2.42 9.96%
Adjusted Per Share Value based on latest NOSH - 195,054
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 125.30 111.44 104.34 98.80 94.86 116.34 95.65 4.60%
EPS 50.51 10.87 5.62 10.03 11.16 13.26 5.04 46.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1586 0.9404 0.8548 0.8095 0.7443 0.6773 0.6002 11.57%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.35 4.18 3.52 3.20 3.10 2.95 2.58 -
P/RPS 1.16 0.96 0.85 0.81 0.81 0.63 0.67 9.57%
P/EPS 2.87 9.85 15.80 7.94 6.89 5.52 12.70 -21.94%
EY 34.88 10.15 6.33 12.59 14.51 18.12 7.88 28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.14 1.04 0.98 1.03 1.08 1.07 2.62%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 18/08/06 26/08/05 27/08/04 22/08/03 21/08/02 20/08/01 -
Price 4.84 4.10 3.74 3.16 3.28 3.02 2.59 -
P/RPS 1.05 0.94 0.90 0.80 0.86 0.64 0.67 7.77%
P/EPS 2.59 9.66 16.79 7.85 7.29 5.65 12.75 -23.31%
EY 38.55 10.35 5.96 12.75 13.71 17.70 7.85 30.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 1.10 0.97 1.09 1.11 1.07 0.91%

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