[MNRB] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
09-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 7.42%
YoY- 828.24%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 204,261 160,956 180,178 172,095 193,419 149,353 177,178 9.95%
PBT 14,526 37,232 29,472 29,384 26,337 33,806 31,648 -40.52%
Tax -3,528 -9,908 -7,623 -8,285 -6,695 -11,566 -9,300 -47.62%
NP 10,998 27,324 21,849 21,099 19,642 22,240 22,348 -37.69%
-
NP to SH 10,998 27,324 21,849 21,099 19,642 22,240 22,348 -37.69%
-
Tax Rate 24.29% 26.61% 25.87% 28.20% 25.42% 34.21% 29.39% -
Total Cost 193,263 133,632 158,329 150,996 173,777 127,113 154,830 15.94%
-
Net Worth 669,357 671,539 648,180 640,016 633,927 604,771 602,424 7.28%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 20,105 19,701 19,572 - 19,508 19,433 -
Div Payout % - 73.58% 90.17% 92.76% - 87.72% 86.96% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 669,357 671,539 648,180 640,016 633,927 604,771 602,424 7.28%
NOSH 197,450 201,059 197,015 195,723 195,054 195,087 194,330 1.06%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.38% 16.98% 12.13% 12.26% 10.16% 14.89% 12.61% -
ROE 1.64% 4.07% 3.37% 3.30% 3.10% 3.68% 3.71% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 103.45 80.05 91.45 87.93 99.16 76.56 91.17 8.79%
EPS 5.57 13.59 11.09 10.78 10.07 11.40 11.50 -38.35%
DPS 0.00 10.00 10.00 10.00 0.00 10.00 10.00 -
NAPS 3.39 3.34 3.29 3.27 3.25 3.10 3.10 6.14%
Adjusted Per Share Value based on latest NOSH - 195,723
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.08 20.55 23.01 21.98 24.70 19.07 22.63 9.93%
EPS 1.40 3.49 2.79 2.69 2.51 2.84 2.85 -37.76%
DPS 0.00 2.57 2.52 2.50 0.00 2.49 2.48 -
NAPS 0.8548 0.8576 0.8277 0.8173 0.8095 0.7723 0.7693 7.28%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.52 3.46 3.58 3.18 3.20 3.60 3.30 -
P/RPS 3.40 4.32 3.91 3.62 3.23 4.70 3.62 -4.09%
P/EPS 63.20 25.46 32.28 29.50 31.78 31.58 28.70 69.34%
EY 1.58 3.93 3.10 3.39 3.15 3.17 3.48 -40.95%
DY 0.00 2.89 2.79 3.14 0.00 2.78 3.03 -
P/NAPS 1.04 1.04 1.09 0.97 0.98 1.16 1.06 -1.26%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 12/05/05 22/02/05 09/11/04 27/08/04 14/05/04 26/02/04 -
Price 3.74 3.62 3.48 3.36 3.16 3.20 3.56 -
P/RPS 3.62 4.52 3.81 3.82 3.19 4.18 3.90 -4.84%
P/EPS 67.15 26.64 31.38 31.17 31.38 28.07 30.96 67.63%
EY 1.49 3.75 3.19 3.21 3.19 3.56 3.23 -40.32%
DY 0.00 2.76 2.87 2.98 0.00 3.13 2.81 -
P/NAPS 1.10 1.08 1.06 1.03 0.97 1.03 1.15 -2.92%

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