[MNRB] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 5.87%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 837,284 872,692 751,400 770,416 765,590 817,044 719,194 10.65%
PBT 117,444 107,680 153,764 118,528 108,326 58,104 122,540 -2.78%
Tax -32,324 -22,520 -38,581 -29,778 -24,494 -14,112 -32,516 -0.39%
NP 85,120 85,160 115,183 88,749 83,832 43,992 90,024 -3.66%
-
NP to SH 85,120 85,160 115,183 88,749 83,832 43,992 90,024 -3.66%
-
Tax Rate 27.52% 20.91% 25.09% 25.12% 22.61% 24.29% 26.54% -
Total Cost 752,164 787,532 636,217 681,666 681,758 773,052 629,170 12.62%
-
Net Worth 729,772 736,421 717,743 693,062 683,090 669,357 658,519 7.08%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 60,311 - 80,194 53,415 39,599 - 59,148 1.30%
Div Payout % 70.85% - 69.62% 60.19% 47.24% - 65.70% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 729,772 736,421 717,743 693,062 683,090 669,357 658,519 7.08%
NOSH 201,039 200,659 200,487 200,306 197,997 197,450 197,161 1.30%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.17% 9.76% 15.33% 11.52% 10.95% 5.38% 12.52% -
ROE 11.66% 11.56% 16.05% 12.81% 12.27% 6.57% 13.67% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 416.48 434.91 374.79 384.62 386.67 413.80 364.77 9.23%
EPS 42.34 42.44 57.50 44.31 42.34 22.28 45.70 -4.95%
DPS 30.00 0.00 40.00 26.67 20.00 0.00 30.00 0.00%
NAPS 3.63 3.67 3.58 3.46 3.45 3.39 3.34 5.70%
Adjusted Per Share Value based on latest NOSH - 208,855
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 106.92 111.44 95.95 98.38 97.77 104.34 91.84 10.65%
EPS 10.87 10.87 14.71 11.33 10.71 5.62 11.50 -3.68%
DPS 7.70 0.00 10.24 6.82 5.06 0.00 7.55 1.31%
NAPS 0.9319 0.9404 0.9166 0.885 0.8723 0.8548 0.8409 7.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.18 4.18 3.76 3.86 3.70 3.52 3.46 -
P/RPS 1.00 0.96 1.00 1.00 0.96 0.85 0.95 3.47%
P/EPS 9.87 9.85 6.54 8.71 8.74 15.80 7.58 19.22%
EY 10.13 10.15 15.28 11.48 11.44 6.33 13.20 -16.16%
DY 7.18 0.00 10.64 6.91 5.41 0.00 8.67 -11.80%
P/NAPS 1.15 1.14 1.05 1.12 1.07 1.04 1.04 6.92%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 18/08/06 26/05/06 20/02/06 18/11/05 26/08/05 12/05/05 -
Price 4.26 4.10 3.72 3.74 3.70 3.74 3.62 -
P/RPS 1.02 0.94 0.99 0.97 0.96 0.90 0.99 2.00%
P/EPS 10.06 9.66 6.48 8.44 8.74 16.79 7.93 17.17%
EY 9.94 10.35 15.44 11.85 11.44 5.96 12.61 -14.65%
DY 7.04 0.00 10.75 7.13 5.41 0.00 8.29 -10.31%
P/NAPS 1.17 1.12 1.04 1.08 1.07 1.10 1.08 5.47%

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