[MNRB] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 0.14%
YoY- 44.96%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 834,127 751,400 719,194 670,730 843,214 728,590 659,974 3.97%
PBT 144,644 153,764 122,540 123,777 86,623 61,679 44,936 21.50%
Tax -15,165 -38,581 -32,516 -35,196 -25,517 -4,272 -13,918 1.43%
NP 129,479 115,183 90,024 88,581 61,106 57,407 31,018 26.87%
-
NP to SH 129,479 115,183 90,024 88,581 61,106 57,407 31,018 26.87%
-
Tax Rate 10.48% 25.09% 26.54% 28.44% 29.46% 6.93% 30.97% -
Total Cost 704,648 636,217 629,170 582,149 782,108 671,183 628,956 1.91%
-
Net Worth 805,553 717,743 658,519 613,253 582,879 506,875 460,499 9.76%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 97,003 80,194 59,148 58,405 48,573 38,841 29,145 22.17%
Div Payout % 74.92% 69.62% 65.70% 65.93% 79.49% 67.66% 93.96% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 805,553 717,743 658,519 613,253 582,879 506,875 460,499 9.76%
NOSH 210,877 200,487 197,161 194,683 194,293 194,205 194,303 1.37%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.52% 15.33% 12.52% 13.21% 7.25% 7.88% 4.70% -
ROE 16.07% 16.05% 13.67% 14.44% 10.48% 11.33% 6.74% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 395.55 374.79 364.77 344.52 433.99 375.17 339.66 2.57%
EPS 61.40 57.50 45.70 45.48 31.50 29.56 16.01 25.09%
DPS 46.00 40.00 30.00 30.00 25.00 20.00 15.00 20.52%
NAPS 3.82 3.58 3.34 3.15 3.00 2.61 2.37 8.27%
Adjusted Per Share Value based on latest NOSH - 195,087
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 106.52 95.95 91.84 85.65 107.68 93.04 84.28 3.97%
EPS 16.53 14.71 11.50 11.31 7.80 7.33 3.96 26.87%
DPS 12.39 10.24 7.55 7.46 6.20 4.96 3.72 22.19%
NAPS 1.0287 0.9166 0.8409 0.7831 0.7443 0.6473 0.5881 9.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.50 3.76 3.46 3.60 2.53 3.04 2.37 -
P/RPS 1.14 1.00 0.95 1.04 0.58 0.81 0.70 8.46%
P/EPS 7.33 6.54 7.58 7.91 8.04 10.28 14.85 -11.09%
EY 13.64 15.28 13.20 12.64 12.43 9.72 6.74 12.46%
DY 10.22 10.64 8.67 8.33 9.88 6.58 6.33 8.30%
P/NAPS 1.18 1.05 1.04 1.14 0.84 1.16 1.00 2.79%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 26/05/06 12/05/05 14/05/04 09/05/03 23/05/02 24/05/01 -
Price 4.54 3.72 3.62 3.20 2.48 3.18 2.35 -
P/RPS 1.15 0.99 0.99 0.93 0.57 0.85 0.69 8.88%
P/EPS 7.39 6.48 7.93 7.03 7.89 10.76 14.72 -10.84%
EY 13.52 15.44 12.61 14.22 12.68 9.30 6.79 12.15%
DY 10.13 10.75 8.29 9.38 10.08 6.29 6.38 8.00%
P/NAPS 1.19 1.04 1.08 1.02 0.83 1.22 0.99 3.11%

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