[MNRB] YoY 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- 3.55%
YoY- -2.23%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 226,369 205,411 193,990 180,178 177,178 210,809 177,400 4.14%
PBT 53,749 36,859 34,732 29,472 31,648 27,559 29,454 10.53%
Tax -12,429 -8,353 -10,087 -7,623 -9,300 -10,300 -4,900 16.77%
NP 41,320 28,506 24,645 21,849 22,348 17,259 24,554 9.05%
-
NP to SH 41,320 28,506 24,645 21,849 22,348 17,259 24,554 9.05%
-
Tax Rate 23.12% 22.66% 29.04% 25.87% 29.39% 37.37% 16.64% -
Total Cost 185,049 176,905 169,345 158,329 154,830 193,550 152,846 3.23%
-
Net Worth 900,291 723,737 722,641 648,180 602,424 388,661 497,296 10.39%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 10,616 10,079 20,885 19,701 19,433 - - -
Div Payout % 25.69% 35.36% 84.75% 90.17% 86.96% - - -
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 900,291 723,737 722,641 648,180 602,424 388,661 497,296 10.39%
NOSH 212,333 201,598 208,855 197,015 194,330 194,330 194,256 1.49%
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 18.25% 13.88% 12.70% 12.13% 12.61% 8.19% 13.84% -
ROE 4.59% 3.94% 3.41% 3.37% 3.71% 4.44% 4.94% -
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 106.61 101.89 92.88 91.45 91.17 108.48 91.32 2.61%
EPS 19.46 14.14 11.80 11.09 11.50 8.90 12.64 7.45%
DPS 5.00 5.00 10.00 10.00 10.00 0.00 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 28.91 26.23 24.77 23.01 22.63 26.92 22.65 4.14%
EPS 5.28 3.64 3.15 2.79 2.85 2.20 3.14 9.04%
DPS 1.36 1.29 2.67 2.52 2.48 0.00 0.00 -
NAPS 1.1497 0.9242 0.9228 0.8277 0.7693 0.4963 0.635 10.39%
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 4.56 4.20 4.16 3.91 3.62 2.29 2.86 8.08%
P/EPS 24.97 30.27 32.71 32.28 28.70 27.92 20.65 3.21%
EY 4.00 3.30 3.06 3.10 3.48 3.58 4.84 -3.12%
DY 1.03 1.17 2.59 2.79 3.03 0.00 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 4.52 4.44 4.03 3.81 3.90 2.18 3.01 7.00%
P/EPS 24.77 31.97 31.69 31.38 30.96 26.57 21.76 2.18%
EY 4.04 3.13 3.16 3.19 3.23 3.76 4.60 -2.13%
DY 1.04 1.11 2.67 2.87 2.81 0.00 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