[MNRB] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 25.06%
YoY- 22.86%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 280,313 210,074 173,587 160,956 149,353 194,222 179,202 7.73%
PBT 6,607 49,063 62,602 37,232 33,806 26,133 -926 -
Tax -1,768 9,350 -14,943 -9,908 -11,566 -6,617 9,198 -
NP 4,839 58,413 47,659 27,324 22,240 19,516 8,272 -8.54%
-
NP to SH 4,838 58,413 47,659 27,324 22,240 19,516 8,272 -8.54%
-
Tax Rate 26.76% -19.06% 23.87% 26.61% 34.21% 25.32% - -
Total Cost 275,474 151,661 125,928 133,632 127,113 174,706 170,930 8.27%
-
Net Worth 885,564 808,469 767,245 671,539 604,771 388,722 506,805 9.73%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 31,552 55,026 42,743 20,105 19,508 29,154 23,301 5.17%
Div Payout % 652.17% 94.20% 89.69% 73.58% 87.72% 149.39% 281.69% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 885,564 808,469 767,245 671,539 604,771 388,722 506,805 9.73%
NOSH 210,347 211,641 213,717 201,059 195,087 194,361 194,178 1.34%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.73% 27.81% 27.46% 16.98% 14.89% 10.05% 4.62% -
ROE 0.55% 7.23% 6.21% 4.07% 3.68% 5.02% 1.63% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 133.26 99.26 81.22 80.05 76.56 99.93 92.29 6.30%
EPS 2.30 27.60 22.30 13.59 11.40 10.00 4.26 -9.75%
DPS 15.00 26.00 20.00 10.00 10.00 15.00 12.00 3.78%
NAPS 4.21 3.82 3.59 3.34 3.10 2.00 2.61 8.28%
Adjusted Per Share Value based on latest NOSH - 201,059
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 35.80 26.83 22.17 20.55 19.07 24.80 22.88 7.73%
EPS 0.62 7.46 6.09 3.49 2.84 2.49 1.06 -8.54%
DPS 4.03 7.03 5.46 2.57 2.49 3.72 2.98 5.15%
NAPS 1.1309 1.0324 0.9798 0.8576 0.7723 0.4964 0.6472 9.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 4.56 4.50 3.76 3.46 3.60 2.53 3.04 -
P/RPS 3.42 4.53 4.63 4.32 4.70 2.53 3.29 0.64%
P/EPS 198.26 16.30 16.86 25.46 31.58 25.20 71.36 18.54%
EY 0.50 6.13 5.93 3.93 3.17 3.97 1.40 -15.75%
DY 3.29 5.78 5.32 2.89 2.78 5.93 3.95 -2.99%
P/NAPS 1.08 1.18 1.05 1.04 1.16 1.27 1.16 -1.18%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 29/05/07 26/05/06 12/05/05 14/05/04 09/05/03 23/05/02 -
Price 4.80 4.54 3.72 3.62 3.20 2.48 3.18 -
P/RPS 3.60 4.57 4.58 4.52 4.18 2.48 3.45 0.71%
P/EPS 208.70 16.45 16.68 26.64 28.07 24.70 74.65 18.67%
EY 0.48 6.08 5.99 3.75 3.56 4.05 1.34 -15.71%
DY 3.13 5.73 5.38 2.76 3.13 6.05 3.77 -3.05%
P/NAPS 1.14 1.19 1.04 1.08 1.03 1.24 1.22 -1.12%

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