[MNRB] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 12.08%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Revenue 1,081,069 887,358 787,536 727,446 752,891 692,045 796,302 5.22%
PBT 64,037 219,521 156,056 120,868 112,016 121,175 61,458 0.68%
Tax -25,427 -8,320 -41,192 -29,778 -32,527 -35,846 -14,500 9.80%
NP 38,610 211,201 114,864 91,090 79,489 85,329 46,958 -3.20%
-
NP to SH 38,610 211,201 114,864 91,090 79,489 85,329 46,958 -3.20%
-
Tax Rate 39.71% 3.79% 26.40% 24.64% 29.04% 29.58% 23.59% -
Total Cost 1,042,459 676,157 672,672 636,356 673,402 606,716 749,344 5.65%
-
Net Worth 877,107 888,684 785,453 705,493 604,471 640,016 511,939 9.37%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Div 63,613 107,424 96,085 60,256 48,653 58,514 42,693 6.86%
Div Payout % 164.76% 50.86% 83.65% 66.15% 61.21% 68.57% 90.92% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Net Worth 877,107 888,684 785,453 705,493 604,471 640,016 511,939 9.37%
NOSH 214,451 211,591 216,378 204,490 194,990 195,723 193,916 1.69%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
NP Margin 3.57% 23.80% 14.59% 12.52% 10.56% 12.33% 5.90% -
ROE 4.40% 23.77% 14.62% 12.91% 13.15% 13.33% 9.17% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
RPS 504.11 419.37 363.96 355.74 386.12 353.58 410.64 3.47%
EPS 18.00 99.82 53.08 44.54 40.77 43.60 24.22 -4.82%
DPS 30.00 50.77 44.41 29.47 25.00 30.00 22.00 5.30%
NAPS 4.09 4.20 3.63 3.45 3.10 3.27 2.64 7.56%
Adjusted Per Share Value based on latest NOSH - 204,490
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
RPS 138.05 113.32 100.57 92.89 96.14 88.37 101.69 5.22%
EPS 4.93 26.97 14.67 11.63 10.15 10.90 6.00 -3.21%
DPS 8.12 13.72 12.27 7.69 6.21 7.47 5.45 6.86%
NAPS 1.1201 1.1348 1.003 0.9009 0.7719 0.8173 0.6537 9.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/03 30/09/04 30/09/02 -
Price 3.74 4.82 4.18 3.70 3.40 3.18 2.68 -
P/RPS 0.74 1.15 1.15 1.04 0.88 0.90 0.65 2.18%
P/EPS 20.77 4.83 7.87 8.31 8.34 7.29 11.07 11.04%
EY 4.81 20.71 12.70 12.04 11.99 13.71 9.04 -9.97%
DY 8.02 10.53 10.62 7.96 7.35 9.43 8.21 -0.38%
P/NAPS 0.91 1.15 1.15 1.07 1.10 0.97 1.02 -1.88%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Date 21/11/08 19/11/07 20/11/06 18/11/05 20/11/03 09/11/04 22/11/02 -
Price 3.00 4.90 4.26 3.70 3.60 3.36 2.79 -
P/RPS 0.60 1.17 1.17 1.04 0.93 0.95 0.68 -2.06%
P/EPS 16.66 4.91 8.02 8.31 8.83 7.71 11.52 6.33%
EY 6.00 20.37 12.46 12.04 11.32 12.98 8.68 -5.96%
DY 10.00 10.36 10.42 7.96 6.94 8.93 7.89 4.02%
P/NAPS 0.73 1.17 1.17 1.07 1.16 1.03 1.06 -6.02%

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