[MNRB] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 6.4%
YoY- 113.24%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 798,957 741,258 695,045 719,260 828,994 705,037 579,625 5.49%
PBT 158,183 126,128 118,999 116,105 59,564 114,451 45,593 23.02%
Tax -39,458 -32,242 -34,169 -31,527 -19,900 -22,230 2,475 -
NP 118,725 93,886 84,830 84,578 39,664 92,221 48,068 16.25%
-
NP to SH 118,725 93,886 84,830 84,578 39,664 92,221 27,982 27.22%
-
Tax Rate 24.94% 25.56% 28.71% 27.15% 33.41% 19.42% -5.43% -
Total Cost 680,232 647,372 610,215 634,682 789,330 612,816 531,557 4.19%
-
Net Worth 604,794 722,641 648,180 602,424 388,661 497,296 429,999 5.84%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 85,280 61,440 58,782 68,086 42,693 34,911 34,443 16.30%
Div Payout % 71.83% 65.44% 69.29% 80.50% 107.64% 37.86% 123.09% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 604,794 722,641 648,180 602,424 388,661 497,296 429,999 5.84%
NOSH 201,598 208,855 197,015 194,330 194,330 194,256 193,693 0.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.86% 12.67% 12.20% 11.76% 4.78% 13.08% 8.29% -
ROE 19.63% 12.99% 13.09% 14.04% 10.21% 18.54% 6.51% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 396.31 354.91 352.79 370.12 426.59 362.94 299.25 4.79%
EPS 58.89 44.95 43.06 43.52 20.41 47.47 14.45 26.37%
DPS 42.30 29.42 30.00 35.00 22.00 18.00 18.00 15.29%
NAPS 3.00 3.46 3.29 3.10 2.00 2.56 2.22 5.14%
Adjusted Per Share Value based on latest NOSH - 194,330
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 102.03 94.66 88.76 91.85 105.86 90.03 74.02 5.49%
EPS 15.16 11.99 10.83 10.80 5.07 11.78 3.57 27.24%
DPS 10.89 7.85 7.51 8.69 5.45 4.46 4.40 16.29%
NAPS 0.7723 0.9228 0.8277 0.7693 0.4963 0.635 0.5491 5.84%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.28 3.86 3.58 3.30 2.48 2.61 4.90 -
P/RPS 1.08 1.09 1.01 0.89 0.58 0.72 1.64 -6.72%
P/EPS 7.27 8.59 8.31 7.58 12.15 5.50 33.92 -22.63%
EY 13.76 11.65 12.03 13.19 8.23 18.19 2.95 29.24%
DY 9.88 7.62 8.38 10.61 8.87 6.90 3.67 17.93%
P/NAPS 1.43 1.12 1.09 1.06 1.24 1.02 2.21 -6.99%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 20/02/06 22/02/05 26/02/04 27/02/03 07/02/02 15/02/01 -
Price 4.52 3.74 3.48 3.56 2.36 2.75 3.68 -
P/RPS 1.14 1.05 0.99 0.96 0.55 0.76 1.23 -1.25%
P/EPS 7.68 8.32 8.08 8.18 11.56 5.79 25.47 -18.10%
EY 13.03 12.02 12.37 12.23 8.65 17.26 3.93 22.10%
DY 9.36 7.87 8.62 9.83 9.32 6.55 4.89 11.42%
P/NAPS 1.51 1.08 1.06 1.15 1.18 1.07 1.66 -1.56%

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