[MNRB] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 90.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Revenue 1,148,774 943,748 837,284 765,590 695,460 731,000 876,366 4.61%
PBT 7,362 267,198 117,444 108,326 116,644 111,662 65,860 -30.57%
Tax -22,460 -18,634 -32,324 -24,494 -33,600 -29,960 -17,000 4.74%
NP -15,098 248,564 85,120 83,832 83,044 81,702 48,860 -
-
NP to SH -15,098 248,564 85,120 83,832 83,044 81,702 48,860 -
-
Tax Rate 305.08% 6.97% 27.52% 22.61% 28.81% 26.83% 25.81% -
Total Cost 1,163,872 695,184 752,164 681,758 612,416 649,298 827,506 5.84%
-
Net Worth 882,154 890,758 729,772 683,090 601,486 638,846 513,041 9.44%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Div 43,137 84,834 60,311 39,599 38,805 39,073 38,866 1.75%
Div Payout % 0.00% 34.13% 70.85% 47.24% 46.73% 47.82% 79.55% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Net Worth 882,154 890,758 729,772 683,090 601,486 638,846 513,041 9.44%
NOSH 215,685 212,085 201,039 197,997 194,028 195,365 194,333 1.75%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
NP Margin -1.31% 26.34% 10.17% 10.95% 11.94% 11.18% 5.58% -
ROE -1.71% 27.90% 11.66% 12.27% 13.81% 12.79% 9.52% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
RPS 532.61 444.99 416.48 386.67 358.43 374.17 450.96 2.80%
EPS -7.00 117.20 42.34 42.34 42.80 41.82 25.20 -
DPS 20.00 40.00 30.00 20.00 20.00 20.00 20.00 0.00%
NAPS 4.09 4.20 3.63 3.45 3.10 3.27 2.64 7.56%
Adjusted Per Share Value based on latest NOSH - 204,490
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
RPS 146.70 120.52 106.92 97.77 88.81 93.35 111.91 4.61%
EPS -1.93 31.74 10.87 10.71 10.60 10.43 6.24 -
DPS 5.51 10.83 7.70 5.06 4.96 4.99 4.96 1.76%
NAPS 1.1265 1.1375 0.9319 0.8723 0.7681 0.8158 0.6552 9.44%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/03 30/09/04 30/09/02 -
Price 3.74 4.82 4.18 3.70 3.40 3.18 2.68 -
P/RPS 0.70 1.08 1.00 0.96 0.95 0.85 0.59 2.88%
P/EPS -53.43 4.11 9.87 8.74 7.94 7.60 10.66 -
EY -1.87 24.32 10.13 11.44 12.59 13.15 9.38 -
DY 5.35 8.30 7.18 5.41 5.88 6.29 7.46 -5.38%
P/NAPS 0.91 1.15 1.15 1.07 1.10 0.97 1.02 -1.88%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Date 21/11/08 19/11/07 20/11/06 18/11/05 20/11/03 09/11/04 22/11/02 -
Price 3.00 4.90 4.26 3.70 3.60 3.36 2.79 -
P/RPS 0.56 1.10 1.02 0.96 1.00 0.90 0.62 -1.68%
P/EPS -42.86 4.18 10.06 8.74 8.41 8.03 11.10 -
EY -2.33 23.92 9.94 11.44 11.89 12.45 9.01 -
DY 6.67 8.16 7.04 5.41 5.56 5.95 7.17 -1.19%
P/NAPS 0.73 1.17 1.17 1.07 1.16 1.03 1.06 -6.02%

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