[MNRB] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 2.32%
YoY- -5.49%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 930,989 832,070 770,416 719,798 697,902 865,322 732,517 4.07%
PBT 249,797 127,441 118,528 113,737 119,961 80,653 83,473 20.03%
Tax -28,994 -32,686 -29,778 -30,137 -31,506 -25,200 -17,960 8.30%
NP 220,802 94,754 88,749 83,600 88,454 55,453 65,513 22.43%
-
NP to SH 220,802 94,754 88,749 83,600 88,454 55,453 65,513 22.43%
-
Tax Rate 11.61% 25.65% 25.12% 26.50% 26.26% 31.24% 21.52% -
Total Cost 710,186 737,316 681,666 636,198 609,448 809,869 667,004 1.05%
-
Net Worth 899,849 785,005 693,062 645,239 603,100 388,483 497,176 10.38%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 70,742 58,310 53,415 52,299 51,879 25,898 - -
Div Payout % 32.04% 61.54% 60.19% 62.56% 58.65% 46.70% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 899,849 785,005 693,062 645,239 603,100 388,483 497,176 10.38%
NOSH 212,228 218,664 200,306 196,121 194,548 194,241 194,209 1.48%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 23.72% 11.39% 11.52% 11.61% 12.67% 6.41% 8.94% -
ROE 24.54% 12.07% 12.81% 12.96% 14.67% 14.27% 13.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 438.67 380.52 384.62 367.02 358.73 445.49 377.18 2.54%
EPS 104.04 43.33 44.31 42.63 45.47 28.53 33.73 20.64%
DPS 33.33 26.67 26.67 26.67 26.67 13.33 0.00 -
NAPS 4.24 3.59 3.46 3.29 3.10 2.00 2.56 8.76%
Adjusted Per Share Value based on latest NOSH - 197,015
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 118.89 106.26 98.38 91.92 89.12 110.50 93.54 4.07%
EPS 28.20 12.10 11.33 10.68 11.30 7.08 8.37 22.42%
DPS 9.03 7.45 6.82 6.68 6.63 3.31 0.00 -
NAPS 1.1491 1.0025 0.885 0.824 0.7702 0.4961 0.6349 10.38%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 4.86 4.28 3.86 3.58 3.30 2.48 2.61 -
P/RPS 1.11 1.12 1.00 0.98 0.92 0.56 0.69 8.24%
P/EPS 4.67 9.88 8.71 8.40 7.26 8.69 7.74 -8.07%
EY 21.41 10.12 11.48 11.91 13.78 11.51 12.92 8.77%
DY 6.86 6.23 6.91 7.45 8.08 5.38 0.00 -
P/NAPS 1.15 1.19 1.12 1.09 1.06 1.24 1.02 2.01%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 18/02/08 12/02/07 20/02/06 22/02/05 26/02/04 27/02/03 07/02/02 -
Price 4.82 4.52 3.74 3.48 3.56 2.36 2.75 -
P/RPS 1.10 1.19 0.97 0.95 0.99 0.53 0.73 7.06%
P/EPS 4.63 10.43 8.44 8.16 7.83 8.27 8.15 -8.98%
EY 21.59 9.59 11.85 12.25 12.77 12.10 12.27 9.87%
DY 6.92 5.90 7.13 7.66 7.49 5.65 0.00 -
P/NAPS 1.14 1.26 1.08 1.06 1.15 1.18 1.07 1.06%

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