[MNRB] YoY Cumulative 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- 53.48%
YoY- -5.49%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 698,242 624,053 577,812 539,849 523,427 648,992 549,388 4.07%
PBT 187,348 95,581 88,896 85,303 89,971 60,490 62,605 20.03%
Tax -21,746 -24,515 -22,334 -22,603 -23,630 -18,900 -13,470 8.30%
NP 165,602 71,066 66,562 62,700 66,341 41,590 49,135 22.43%
-
NP to SH 165,602 71,066 66,562 62,700 66,341 41,590 49,135 22.43%
-
Tax Rate 11.61% 25.65% 25.12% 26.50% 26.26% 31.24% 21.52% -
Total Cost 532,640 552,987 511,250 477,149 457,086 607,402 500,253 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 53,057 43,732 40,061 39,224 38,909 19,424 - -
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 18.40% 9.05% 9.60% 9.72% 11.00% 10.71% 9.88% -
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 329.00 285.39 288.46 275.26 269.05 334.12 282.88 2.54%
EPS 78.03 32.50 33.23 31.97 34.10 21.40 25.30 20.63%
DPS 25.00 20.00 20.00 20.00 20.00 10.00 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 89.17 79.69 73.79 68.94 66.84 82.88 70.16 4.07%
EPS 21.15 9.08 8.50 8.01 8.47 5.31 6.27 22.45%
DPS 6.78 5.58 5.12 5.01 4.97 2.48 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 1.48 1.50 1.34 1.30 1.23 0.74 0.92 8.24%
P/EPS 6.23 13.17 11.62 11.20 9.68 11.58 10.32 -8.06%
EY 16.06 7.59 8.61 8.93 10.33 8.63 9.69 8.78%
DY 5.14 4.67 5.18 5.59 6.06 4.03 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 1.47 1.58 1.30 1.26 1.32 0.71 0.97 7.17%
P/EPS 6.18 13.91 11.25 10.89 10.44 11.02 10.87 -8.97%
EY 16.19 7.19 8.89 9.19 9.58 9.07 9.20 9.87%
DY 5.19 4.42 5.35 5.75 5.62 4.24 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