[MNRB] YoY TTM Result on 30-Jun-2005 [#1]

Stock

[MNRB] MNRB HOLDINGS BHD

Announcement Date

26-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Mar-2006

Quarter

30-Jun-2005 [#1]

Profit Trend

QoQ- -9.61%

YoY- -4.49%

Quarter Report

interim report to bursa 30 June 2005 per BOD _26-8-2005_.pdf

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	1,009,523	862,579	767,801	717,490	682,096	801,828	770,242	4.60%
YoY %	17.04%	12.34%	7.01%	5.19%	-14.93%	4.10%	-	-
Horiz. %	131.07%	111.99%	99.68%	93.15%	88.56%	104.10%	100.00%	-
PBT	99,431	224,350	163,892	110,614	121,855	85,825	78,300	4.05%
YoY %	-55.68%	36.89%	48.17%	-9.22%	41.98%	9.61%	-	-
Horiz. %	126.99%	286.53%	209.31%	141.27%	155.63%	109.61%	100.00%	-
Tax	-22,134	-17,270	-39,379	-29,344	-36,761	-24,927	-18,900	2.66%
YoY %	-28.16%	56.14%	-34.20%	20.18%	-47.47%	-31.89%	-	-
Horiz. %	117.11%	91.38%	208.35%	155.26%	194.50%	131.89%	100.00%	-
NP	77,297	207,080	124,513	81,270	85,094	60,898	59,400	4.48%
YoY %	-62.67%	66.31%	53.21%	-4.49%	39.73%	2.52%	-	-
Horiz. %	130.13%	348.62%	209.62%	136.82%	143.26%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,297	207,080	124,513	81,270	85,094	60,898	59,400	4.48%
YoY %	-62.67%	66.31%	53.21%	-4.49%	39.73%	2.52%	-	-
Horiz. %	130.13%	348.62%	209.62%	136.82%	143.26%	102.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.26%	7.70%	24.03%	26.53%	30.17%	29.04%	24.14%	-
YoY %	189.09%	-67.96%	-9.42%	-12.06%	3.89%	20.30%	-	-
Horiz. %	92.21%	31.90%	99.54%	109.90%	124.98%	120.30%	100.00%	-
Total Cost	932,226	655,499	643,288	636,220	597,002	740,930	710,842	4.61%
YoY %	42.22%	1.90%	1.11%	6.57%	-19.43%	4.23%	-	-
Horiz. %	131.14%	92.21%	90.50%	89.50%	83.99%	104.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	904,620	907,295	736,421	669,357	633,927	582,877	530,408	9.29%
YoY %	-0.29%	23.20%	10.02%	5.59%	8.76%	9.89%	-	-
Horiz. %	170.55%	171.06%	138.84%	126.20%	119.52%	109.89%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	84,487	97,563	84,078	59,379	58,440	48,545	38,830	13.82%
YoY %	-13.40%	16.04%	41.60%	1.61%	20.38%	25.02%	-	-
Horiz. %	217.58%	251.26%	216.53%	152.92%	150.50%	125.02%	100.00%	-
Div Payout %	109.30%	47.11%	67.53%	73.06%	68.68%	79.72%	65.37%	-
YoY %	132.01%	-30.24%	-7.57%	6.38%	-13.85%	21.95%	-	-
Horiz. %	167.20%	72.07%	103.30%	111.76%	105.06%	121.95%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	904,620	907,295	736,421	669,357	633,927	582,877	530,408	9.29%
YoY %	-0.29%	23.20%	10.02%	5.59%	8.76%	9.89%	-	-
Horiz. %	170.55%	171.06%	138.84%	126.20%	119.52%	109.89%	100.00%	-
NOSH	212,851	211,984	200,659	197,450	195,054	194,292	194,288	1.53%
YoY %	0.41%	5.64%	1.63%	1.23%	0.39%	0.00%	-	-
Horiz. %	109.55%	109.11%	103.28%	101.63%	100.39%	100.00%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	7.66%	24.01%	16.22%	11.33%	12.48%	7.59%	7.71%	-
YoY %	-68.10%	48.03%	43.16%	-9.21%	64.43%	-1.56%	-	-
Horiz. %	99.35%	311.41%	210.38%	146.95%	161.87%	98.44%	100.00%	-
ROE	8.54%	22.82%	16.91%	12.14%	13.42%	10.45%	11.20%	-
YoY %	-62.58%	34.95%	39.29%	-9.54%	28.42%	-6.70%	-	-
Horiz. %	76.25%	203.75%	150.98%	108.39%	119.82%	93.30%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	474.28	406.91	382.64	363.38	349.69	412.69	396.44	3.03%
YoY %	16.56%	6.34%	5.30%	3.91%	-15.27%	4.10%	-	-
Horiz. %	119.63%	102.64%	96.52%	91.66%	88.21%	104.10%	100.00%	-
EPS	36.31	97.69	62.05	41.16	43.63	31.34	30.57	2.90%
YoY %	-62.83%	57.44%	50.75%	-5.66%	39.22%	2.52%	-	-
Horiz. %	118.78%	319.56%	202.98%	134.64%	142.72%	102.52%	100.00%	-
DPS	40.00	46.02	41.90	30.00	30.00	25.00	20.00	12.23%
YoY %	-13.08%	9.83%	39.67%	0.00%	20.00%	25.00%	-	-
Horiz. %	200.00%	230.10%	209.50%	150.00%	150.00%	125.00%	100.00%	-
NAPS	4.25	4.28	3.67	3.39	3.25	3.00	2.73	7.64%
YoY %	-0.70%	16.62%	8.26%	4.31%	8.33%	9.89%	-	-
Horiz. %	155.68%	156.78%	134.43%	124.18%	119.05%	109.89%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 197,450
RPS	128.92	110.15	98.05	91.62	87.10	102.39	98.36	4.60%
YoY %	17.04%	12.34%	7.02%	5.19%	-14.93%	4.10%	-	-
Horiz. %	131.07%	111.99%	99.68%	93.15%	88.55%	104.10%	100.00%	-
EPS	9.87	26.44	15.90	10.38	10.87	7.78	7.59	4.47%
YoY %	-62.67%	66.29%	53.18%	-4.51%	39.72%	2.50%	-	-
Horiz. %	130.04%	348.35%	209.49%	136.76%	143.21%	102.50%	100.00%	-
DPS	10.79	12.46	10.74	7.58	7.46	6.20	4.96	13.81%
YoY %	-13.40%	16.01%	41.69%	1.61%	20.32%	25.00%	-	-
Horiz. %	217.54%	251.21%	216.53%	152.82%	150.40%	125.00%	100.00%	-
NAPS	1.1552	1.1586	0.9404	0.8548	0.8095	0.7443	0.6773	9.29%
YoY %	-0.29%	23.20%	10.01%	5.60%	8.76%	9.89%	-	-
Horiz. %	170.56%	171.06%	138.85%	126.21%	119.52%	109.89%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	4.42	5.35	4.18	3.52	3.20	3.10	2.95	-
P/RPS	0.93	1.31	1.09	0.97	0.92	0.75	0.74	3.87%
YoY %	-29.01%	20.18%	12.37%	5.43%	22.67%	1.35%	-	-
Horiz. %	125.68%	177.03%	147.30%	131.08%	124.32%	101.35%	100.00%	-
P/EPS	12.17	5.48	6.74	8.55	7.34	9.89	9.65	3.93%
YoY %	122.08%	-18.69%	-21.17%	16.49%	-25.78%	2.49%	-	-
Horiz. %	126.11%	56.79%	69.84%	88.60%	76.06%	102.49%	100.00%	-
EY	8.22	18.26	14.84	11.69	13.63	10.11	10.36	-3.77%
YoY %	-54.98%	23.05%	26.95%	-14.23%	34.82%	-2.41%	-	-
Horiz. %	79.34%	176.25%	143.24%	112.84%	131.56%	97.59%	100.00%	-
DY	9.05	8.60	10.02	8.52	9.38	8.06	6.78	4.92%
YoY %	5.23%	-14.17%	17.61%	-9.17%	16.38%	18.88%	-	-
Horiz. %	133.48%	126.84%	147.79%	125.66%	138.35%	118.88%	100.00%	-
P/NAPS	1.04	1.25	1.14	1.04	0.98	1.03	1.08	-0.62%
YoY %	-16.80%	9.65%	9.62%	6.12%	-4.85%	-4.63%	-	-
Horiz. %	96.30%	115.74%	105.56%	96.30%	90.74%	95.37%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	27/08/07	18/08/06	26/08/05	27/08/04	22/08/03	21/08/02	-
Price	4.30	4.84	4.10	3.74	3.16	3.28	3.02	-
P/RPS	0.91	1.19	1.07	1.03	0.90	0.79	0.76	3.04%
YoY %	-23.53%	11.21%	3.88%	14.44%	13.92%	3.95%	-	-
Horiz. %	119.74%	156.58%	140.79%	135.53%	118.42%	103.95%	100.00%	-
P/EPS	11.84	4.95	6.61	9.09	7.24	10.46	9.88	3.05%
YoY %	139.19%	-25.11%	-27.28%	25.55%	-30.78%	5.87%	-	-
Horiz. %	119.84%	50.10%	66.90%	92.00%	73.28%	105.87%	100.00%	-
EY	8.45	20.18	15.13	11.01	13.81	9.56	10.12	-2.95%
YoY %	-58.13%	33.38%	37.42%	-20.28%	44.46%	-5.53%	-	-
Horiz. %	83.50%	199.41%	149.51%	108.79%	136.46%	94.47%	100.00%	-
DY	9.30	9.51	10.22	8.02	9.49	7.62	6.62	5.82%
YoY %	-2.21%	-6.95%	27.43%	-15.49%	24.54%	15.11%	-	-
Horiz. %	140.48%	143.66%	154.38%	121.15%	143.35%	115.11%	100.00%	-
P/NAPS	1.01	1.13	1.12	1.10	0.97	1.09	1.11	-1.55%
YoY %	-10.62%	0.89%	1.82%	13.40%	-11.01%	-1.80%	-	-
Horiz. %	90.99%	101.80%	100.90%	99.10%	87.39%	98.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos