[MNRB] YoY Cumulative 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- 281.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Revenue 574,387 471,874 418,642 382,795 347,730 365,500 438,183 4.61%
PBT 3,681 133,599 58,722 54,163 58,322 55,831 32,930 -30.57%
Tax -11,230 -9,317 -16,162 -12,247 -16,800 -14,980 -8,500 4.74%
NP -7,549 124,282 42,560 41,916 41,522 40,851 24,430 -
-
NP to SH -7,549 124,282 42,560 41,916 41,522 40,851 24,430 -
-
Tax Rate 305.08% 6.97% 27.52% 22.61% 28.81% 26.83% 25.81% -
Total Cost 581,936 347,592 376,082 340,879 306,208 324,649 413,753 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 21,568 42,417 30,155 19,799 19,402 19,536 19,433 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 -0.86% 13.95% 5.83% 6.14% 6.90% 6.39% 4.76% -
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 266.31 222.49 208.24 193.33 179.22 187.08 225.48 2.81%
EPS -3.50 58.60 21.17 21.17 21.40 20.91 12.60 -
DPS 10.00 20.00 15.00 10.00 10.00 10.00 10.00 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 73.35 60.26 53.46 48.88 44.41 46.67 55.96 4.60%
EPS -0.96 15.87 5.43 5.35 5.30 5.22 3.12 -
DPS 2.75 5.42 3.85 2.53 2.48 2.49 2.48 1.73%
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 1.40 2.17 2.01 1.91 1.90 1.70 1.19 2.74%
P/EPS -106.86 8.23 19.74 17.48 15.89 15.21 21.32 -
EY -0.94 12.16 5.06 5.72 6.29 6.58 4.69 -
DY 2.67 4.15 3.59 2.70 2.94 3.14 3.73 -5.41%
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 1.13 2.20 2.05 1.91 2.01 1.80 1.24 -1.53%
P/EPS -85.71 8.36 20.12 17.48 16.82 16.07 22.19 -
EY -1.17 11.96 4.97 5.72 5.94 6.22 4.51 -
DY 3.33 4.08 3.52 2.70 2.78 2.98 3.58 -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