[MNRB] YoY Quarter Result on 31-Mar-2006 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 93.38%
YoY- 74.42%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 283,711 280,313 210,074 173,587 160,956 149,353 194,222 6.51%
PBT 48,151 6,607 49,063 62,602 37,232 33,806 26,133 10.71%
Tax -464 -1,768 9,350 -14,943 -9,908 -11,566 -6,617 -35.75%
NP 47,687 4,839 58,413 47,659 27,324 22,240 19,516 16.04%
-
NP to SH 47,687 4,838 58,413 47,659 27,324 22,240 19,516 16.04%
-
Tax Rate 0.96% 26.76% -19.06% 23.87% 26.61% 34.21% 25.32% -
Total Cost 236,024 275,474 151,661 125,928 133,632 127,113 174,706 5.13%
-
Net Worth 851,903 885,564 808,469 767,245 671,539 604,771 388,722 13.95%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 31,552 55,026 42,743 20,105 19,508 29,154 -
Div Payout % - 652.17% 94.20% 89.69% 73.58% 87.72% 149.39% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 851,903 885,564 808,469 767,245 671,539 604,771 388,722 13.95%
NOSH 212,975 210,347 211,641 213,717 201,059 195,087 194,361 1.53%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.81% 1.73% 27.81% 27.46% 16.98% 14.89% 10.05% -
ROE 5.60% 0.55% 7.23% 6.21% 4.07% 3.68% 5.02% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 133.21 133.26 99.26 81.22 80.05 76.56 99.93 4.90%
EPS 22.30 2.30 27.60 22.30 13.59 11.40 10.00 14.28%
DPS 0.00 15.00 26.00 20.00 10.00 10.00 15.00 -
NAPS 4.00 4.21 3.82 3.59 3.34 3.10 2.00 12.23%
Adjusted Per Share Value based on latest NOSH - 213,717
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 36.23 35.80 26.83 22.17 20.55 19.07 24.80 6.51%
EPS 6.09 0.62 7.46 6.09 3.49 2.84 2.49 16.05%
DPS 0.00 4.03 7.03 5.46 2.57 2.49 3.72 -
NAPS 1.0879 1.1309 1.0324 0.9798 0.8576 0.7723 0.4964 13.95%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.75 4.56 4.50 3.76 3.46 3.60 2.53 -
P/RPS 2.06 3.42 4.53 4.63 4.32 4.70 2.53 -3.36%
P/EPS 12.28 198.26 16.30 16.86 25.46 31.58 25.20 -11.28%
EY 8.14 0.50 6.13 5.93 3.93 3.17 3.97 12.70%
DY 0.00 3.29 5.78 5.32 2.89 2.78 5.93 -
P/NAPS 0.69 1.08 1.18 1.05 1.04 1.16 1.27 -9.65%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 30/05/08 29/05/07 26/05/06 12/05/05 14/05/04 09/05/03 -
Price 3.12 4.80 4.54 3.72 3.62 3.20 2.48 -
P/RPS 2.34 3.60 4.57 4.58 4.52 4.18 2.48 -0.96%
P/EPS 13.93 208.70 16.45 16.68 26.64 28.07 24.70 -9.09%
EY 7.18 0.48 6.08 5.99 3.75 3.56 4.05 10.00%
DY 0.00 3.13 5.73 5.38 2.76 3.13 6.05 -
P/NAPS 0.78 1.14 1.19 1.04 1.08 1.03 1.24 -7.42%

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