[MNRB] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 59.77%
YoY- 59.51%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 624,053 577,812 539,849 523,427 648,992 549,388 505,327 3.57%
PBT 95,581 88,896 85,303 89,971 60,490 62,605 -6,910 -
Tax -24,515 -22,334 -22,603 -23,630 -18,900 -13,470 6,910 -
NP 71,066 66,562 62,700 66,341 41,590 49,135 0 -
-
NP to SH 71,066 66,562 62,700 66,341 41,590 49,135 -12,068 -
-
Tax Rate 25.65% 25.12% 26.50% 26.26% 31.24% 21.52% - -
Total Cost 552,987 511,250 477,149 457,086 607,402 500,253 505,327 1.51%
-
Net Worth 785,005 693,062 645,239 603,100 388,483 497,176 430,031 10.54%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 43,732 40,061 39,224 38,909 19,424 - - -
Div Payout % 61.54% 60.19% 62.56% 58.65% 46.70% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 785,005 693,062 645,239 603,100 388,483 497,176 430,031 10.54%
NOSH 218,664 200,306 196,121 194,548 194,241 194,209 193,707 2.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 11.39% 11.52% 11.61% 12.67% 6.41% 8.94% 0.00% -
ROE 9.05% 9.60% 9.72% 11.00% 10.71% 9.88% -2.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 285.39 288.46 275.26 269.05 334.12 282.88 260.87 1.50%
EPS 32.50 33.23 31.97 34.10 21.40 25.30 -6.23 -
DPS 20.00 20.00 20.00 20.00 10.00 0.00 0.00 -
NAPS 3.59 3.46 3.29 3.10 2.00 2.56 2.22 8.33%
Adjusted Per Share Value based on latest NOSH - 194,330
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 79.69 73.79 68.94 66.84 82.88 70.16 64.53 3.57%
EPS 9.08 8.50 8.01 8.47 5.31 6.27 -1.54 -
DPS 5.58 5.12 5.01 4.97 2.48 0.00 0.00 -
NAPS 1.0025 0.885 0.824 0.7702 0.4961 0.6349 0.5491 10.54%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.28 3.86 3.58 3.30 2.48 2.61 4.90 -
P/RPS 1.50 1.34 1.30 1.23 0.74 0.92 1.88 -3.69%
P/EPS 13.17 11.62 11.20 9.68 11.58 10.32 -78.65 -
EY 7.59 8.61 8.93 10.33 8.63 9.69 -1.27 -
DY 4.67 5.18 5.59 6.06 4.03 0.00 0.00 -
P/NAPS 1.19 1.12 1.09 1.06 1.24 1.02 2.21 -9.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 20/02/06 22/02/05 26/02/04 27/02/03 07/02/02 15/02/01 -
Price 4.52 3.74 3.48 3.56 2.36 2.75 3.68 -
P/RPS 1.58 1.30 1.26 1.32 0.71 0.97 1.41 1.91%
P/EPS 13.91 11.25 10.89 10.44 11.02 10.87 -59.07 -
EY 7.19 8.89 9.19 9.58 9.07 9.20 -1.69 -
DY 4.42 5.35 5.75 5.62 4.24 0.00 0.00 -
P/NAPS 1.26 1.08 1.06 1.15 1.18 1.07 1.66 -4.48%

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