[MNRB] YoY TTM 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- 5.99%
YoY- 2.99%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 978,555 835,444 753,889 706,648 674,391 843,873 729,733 5.00%
PBT 193,955 144,644 151,498 122,425 123,778 86,622 61,680 21.01%
Tax -23,514 -15,165 -37,277 -32,511 -36,476 -21,617 -18,370 4.19%
NP 170,441 129,479 114,221 89,914 87,302 65,005 43,310 25.62%
-
NP to SH 170,441 129,479 114,221 89,914 87,302 65,005 43,310 25.62%
-
Tax Rate 12.12% 10.48% 24.61% 26.56% 29.47% 24.96% 29.78% -
Total Cost 808,114 705,965 639,668 616,734 587,089 778,868 686,423 2.75%
-
Net Worth 885,564 808,469 767,245 671,539 604,771 388,722 388,356 14.71%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 84,487 97,563 84,078 59,379 58,440 48,545 38,830 13.82%
Div Payout % 49.57% 75.35% 73.61% 66.04% 66.94% 74.68% 89.66% -
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 885,564 808,469 767,245 671,539 604,771 388,722 388,356 14.71%
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 17.42% 15.50% 15.15% 12.72% 12.95% 7.70% 5.94% -
ROE 19.25% 16.02% 14.89% 13.39% 14.44% 16.72% 11.15% -
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 465.21 394.75 352.75 351.46 345.69 434.18 375.81 3.61%
EPS 81.03 61.18 53.44 44.72 44.75 33.45 22.30 23.96%
DPS 40.00 46.10 39.34 29.53 30.00 25.00 20.00 12.23%
NAPS 4.21 3.82 3.59 3.34 3.10 2.00 2.00 13.19%
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 124.96 106.69 96.27 90.24 86.12 107.76 93.19 5.00%
EPS 21.77 16.53 14.59 11.48 11.15 8.30 5.53 25.63%
DPS 10.79 12.46 10.74 7.58 7.46 6.20 4.96 13.81%
NAPS 1.1309 1.0324 0.9798 0.8576 0.7723 0.4964 0.4959 14.71%
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 0.98 1.14 1.07 0.98 1.04 0.58 0.81 3.22%
P/EPS 5.63 7.36 7.04 7.74 8.04 7.56 13.63 -13.69%
EY 17.77 13.60 14.21 12.92 12.43 13.22 7.34 15.86%
DY 8.77 10.24 10.46 8.54 8.33 9.88 6.58 4.90%
P/NAPS 1.08 1.18 1.05 1.04 1.16 1.27 1.52 -5.53%
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 1.03 1.15 1.05 1.03 0.93 0.57 0.85 3.25%
P/EPS 5.92 7.42 6.96 8.09 7.15 7.42 14.26 -13.61%
EY 16.88 13.48 14.37 12.35 13.98 13.49 7.01 15.75%
DY 8.33 10.15 10.58 8.16 9.38 10.08 6.29 4.78%
P/NAPS 1.14 1.19 1.04 1.08 1.03 1.24 1.59 -5.38%

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