[MNRB] YoY Cumulative 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- -77.83%
YoY- -10.11%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 245,308 218,173 204,261 193,419 185,714 227,759 187,250 4.60%
PBT 106,626 26,920 14,526 26,337 28,260 29,057 12,437 43.03%
Tax -7,735 -5,630 -3,528 -6,695 -6,410 -3,100 -2,570 20.14%
NP 98,891 21,290 10,998 19,642 21,850 25,957 9,867 46.80%
-
NP to SH 98,891 21,290 10,998 19,642 21,850 25,957 9,867 46.80%
-
Tax Rate 7.25% 20.91% 24.29% 25.42% 22.68% 10.67% 20.66% -
Total Cost 146,417 196,883 193,263 173,777 163,864 201,802 177,383 -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 10.90% 2.89% 1.64% 3.10% 3.75% 4.89% 2.10% -
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 115.72 108.73 103.45 99.16 95.58 117.23 96.41 3.08%
EPS 46.65 10.61 5.57 10.07 11.21 13.36 5.08 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 31.33 27.86 26.08 24.70 23.72 29.08 23.91 4.60%
EPS 12.63 2.72 1.40 2.51 2.79 3.31 1.26 46.81%
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 4.62 3.84 3.40 3.23 3.24 2.52 2.68 9.49%
P/EPS 11.47 39.40 63.20 31.78 27.57 22.08 50.79 -21.95%
EY 8.72 2.54 1.58 3.15 3.63 4.53 1.97 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 4.18 3.77 3.62 3.19 3.43 2.58 2.69 7.61%
P/EPS 10.38 38.64 67.15 31.38 29.17 22.60 50.98 -23.28%
EY 9.64 2.59 1.49 3.19 3.43 4.42 1.96 30.39%
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