[MNRB] QoQ Annualized Quarter 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- 7.68%

YoY- 1.63%

Quarter Report

interim report to bursa 31 Mac 2005 per BOD 12.05.2005.pdf

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	770,416	765,590	817,044	719,194	719,798	731,000	773,676	-0.28%
YoY %	0.63%	-6.30%	13.61%	-0.08%	-1.53%	-5.52%	-	-
Horiz. %	99.58%	98.95%	105.61%	92.96%	93.04%	94.48%	100.00%	-
PBT	118,528	108,326	58,104	122,540	113,737	111,662	105,348	8.15%
YoY %	9.42%	86.43%	-52.58%	7.74%	1.86%	5.99%	-	-
Horiz. %	112.51%	102.83%	55.15%	116.32%	107.96%	105.99%	100.00%	-
Tax	-29,778	-24,494	-14,112	-32,516	-30,137	-29,960	-26,780	7.30%
YoY %	-21.57%	-73.57%	56.60%	-7.89%	-0.59%	-11.87%	-	-
Horiz. %	111.19%	91.46%	52.70%	121.42%	112.54%	111.87%	100.00%	-
NP	88,749	83,832	43,992	90,024	83,600	81,702	78,568	8.43%
YoY %	5.87%	90.56%	-51.13%	7.68%	2.32%	3.99%	-	-
Horiz. %	112.96%	106.70%	55.99%	114.58%	106.40%	103.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	88,749	83,832	43,992	90,024	83,600	81,702	78,568	8.43%
YoY %	5.87%	90.56%	-51.13%	7.68%	2.32%	3.99%	-	-
Horiz. %	112.96%	106.70%	55.99%	114.58%	106.40%	103.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.12%	22.61%	24.29%	26.54%	26.50%	26.83%	25.42%	-
YoY %	11.10%	-6.92%	-8.48%	0.15%	-1.23%	5.55%	-	-
Horiz. %	98.82%	88.95%	95.55%	104.41%	104.25%	105.55%	100.00%	-
Total Cost	681,666	681,758	773,052	629,170	636,198	649,298	695,108	-1.28%
YoY %	-0.01%	-11.81%	22.87%	-1.10%	-2.02%	-6.59%	-	-
Horiz. %	98.07%	98.08%	111.21%	90.51%	91.53%	93.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	693,062	683,090	669,357	658,519	645,239	638,846	633,927	6.10%
YoY %	1.46%	2.05%	1.65%	2.06%	1.00%	0.78%	-	-
Horiz. %	109.33%	107.76%	105.59%	103.88%	101.78%	100.78%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	53,415	39,599	-	59,148	52,299	39,073	-	-
YoY %	34.89%	0.00%	-	13.10%	33.85%	0.00%	-	-
Horiz. %	136.71%	101.35%	-	151.38%	133.85%	100.00%	-	-
Div Payout %	60.19%	47.24%	-	65.70%	62.56%	47.82%	-	-
YoY %	27.41%	0.00%	-	5.02%	30.82%	0.00%	-	-
Horiz. %	125.87%	98.79%	-	137.39%	130.82%	100.00%	-	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	693,062	683,090	669,357	658,519	645,239	638,846	633,927	6.10%
YoY %	1.46%	2.05%	1.65%	2.06%	1.00%	0.78%	-	-
Horiz. %	109.33%	107.76%	105.59%	103.88%	101.78%	100.78%	100.00%	-
NOSH	200,306	197,997	197,450	197,161	196,121	195,365	195,054	1.78%
YoY %	1.17%	0.28%	0.15%	0.53%	0.39%	0.16%	-	-
Horiz. %	102.69%	101.51%	101.23%	101.08%	100.55%	100.16%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	11.52%	10.95%	5.38%	12.52%	11.61%	11.18%	10.16%	-
YoY %	5.21%	103.53%	-57.03%	7.84%	3.85%	10.04%	-	-
Horiz. %	113.39%	107.78%	52.95%	123.23%	114.27%	110.04%	100.00%	-
ROE	12.81%	12.27%	6.57%	13.67%	12.96%	12.79%	12.39%	-
YoY %	4.40%	86.76%	-51.94%	5.48%	1.33%	3.23%	-	-
Horiz. %	103.39%	99.03%	53.03%	110.33%	104.60%	103.23%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	384.62	386.67	413.80	364.77	367.02	374.17	396.65	-2.02%
YoY %	-0.53%	-6.56%	13.44%	-0.61%	-1.91%	-5.67%	-	-
Horiz. %	96.97%	97.48%	104.32%	91.96%	92.53%	94.33%	100.00%	-
EPS	44.31	42.34	22.28	45.70	42.63	41.82	40.28	6.54%
YoY %	4.65%	90.04%	-51.25%	7.20%	1.94%	3.82%	-	-
Horiz. %	110.00%	105.11%	55.31%	113.46%	105.83%	103.82%	100.00%	-
DPS	26.67	20.00	0.00	30.00	26.67	20.00	0.00	-
YoY %	33.35%	0.00%	0.00%	12.49%	33.35%	0.00%	-	-
Horiz. %	133.35%	100.00%	0.00%	150.00%	133.35%	100.00%	-	-
NAPS	3.46	3.45	3.39	3.34	3.29	3.27	3.25	4.25%
YoY %	0.29%	1.77%	1.50%	1.52%	0.61%	0.62%	-	-
Horiz. %	106.46%	106.15%	104.31%	102.77%	101.23%	100.62%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 201,059
RPS	98.38	97.77	104.34	91.84	91.92	93.35	98.80	-0.28%
YoY %	0.62%	-6.30%	13.61%	-0.09%	-1.53%	-5.52%	-	-
Horiz. %	99.57%	98.96%	105.61%	92.96%	93.04%	94.48%	100.00%	-
EPS	11.33	10.71	5.62	11.50	10.68	10.43	10.03	8.44%
YoY %	5.79%	90.57%	-51.13%	7.68%	2.40%	3.99%	-	-
Horiz. %	112.96%	106.78%	56.03%	114.66%	106.48%	103.99%	100.00%	-
DPS	6.82	5.06	0.00	7.55	6.68	4.99	0.00	-
YoY %	34.78%	0.00%	0.00%	13.02%	33.87%	0.00%	-	-
Horiz. %	136.67%	101.40%	0.00%	151.30%	133.87%	100.00%	-	-
NAPS	0.885	0.8723	0.8548	0.8409	0.824	0.8158	0.8095	6.10%
YoY %	1.46%	2.05%	1.65%	2.05%	1.01%	0.78%	-	-
Horiz. %	109.33%	107.76%	105.60%	103.88%	101.79%	100.78%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	3.86	3.70	3.52	3.46	3.58	3.18	3.20	-
P/RPS	1.00	0.96	0.85	0.95	0.98	0.85	0.81	15.03%
YoY %	4.17%	12.94%	-10.53%	-3.06%	15.29%	4.94%	-	-
Horiz. %	123.46%	118.52%	104.94%	117.28%	120.99%	104.94%	100.00%	-
P/EPS	8.71	8.74	15.80	7.58	8.40	7.60	7.94	6.34%
YoY %	-0.34%	-44.68%	108.44%	-9.76%	10.53%	-4.28%	-	-
Horiz. %	109.70%	110.08%	198.99%	95.47%	105.79%	95.72%	100.00%	-
EY	11.48	11.44	6.33	13.20	11.91	13.15	12.59	-5.95%
YoY %	0.35%	80.73%	-52.05%	10.83%	-9.43%	4.45%	-	-
Horiz. %	91.18%	90.87%	50.28%	104.85%	94.60%	104.45%	100.00%	-
DY	6.91	5.41	0.00	8.67	7.45	6.29	0.00	-
YoY %	27.73%	0.00%	0.00%	16.38%	18.44%	0.00%	-	-
Horiz. %	109.86%	86.01%	0.00%	137.84%	118.44%	100.00%	-	-
P/NAPS	1.12	1.07	1.04	1.04	1.09	0.97	0.98	9.28%
YoY %	4.67%	2.88%	0.00%	-4.59%	12.37%	-1.02%	-	-
Horiz. %	114.29%	109.18%	106.12%	106.12%	111.22%	98.98%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	20/02/06	18/11/05	26/08/05	12/05/05	22/02/05	09/11/04	27/08/04	-
Price	3.74	3.70	3.74	3.62	3.48	3.36	3.16	-
P/RPS	0.97	0.96	0.90	0.99	0.95	0.90	0.80	13.66%
YoY %	1.04%	6.67%	-9.09%	4.21%	5.56%	12.50%	-	-
Horiz. %	121.25%	120.00%	112.50%	123.75%	118.75%	112.50%	100.00%	-
P/EPS	8.44	8.74	16.79	7.93	8.16	8.03	7.85	4.93%
YoY %	-3.43%	-47.95%	111.73%	-2.82%	1.62%	2.29%	-	-
Horiz. %	107.52%	111.34%	213.89%	101.02%	103.95%	102.29%	100.00%	-
EY	11.85	11.44	5.96	12.61	12.25	12.45	12.75	-4.75%
YoY %	3.58%	91.95%	-52.74%	2.94%	-1.61%	-2.35%	-	-
Horiz. %	92.94%	89.73%	46.75%	98.90%	96.08%	97.65%	100.00%	-
DY	7.13	5.41	0.00	8.29	7.66	5.95	0.00	-
YoY %	31.79%	0.00%	0.00%	8.22%	28.74%	0.00%	-	-
Horiz. %	119.83%	90.92%	0.00%	139.33%	128.74%	100.00%	-	-
P/NAPS	1.08	1.07	1.10	1.08	1.06	1.03	0.97	7.40%
YoY %	0.93%	-2.73%	1.85%	1.89%	2.91%	6.19%	-	-
Horiz. %	111.34%	110.31%	113.40%	111.34%	109.28%	106.19%	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