[MNRB] YoY Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 29.78%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,173,819 978,555 834,127 751,400 719,194 670,730 843,214 5.66%
PBT 40,457 193,955 144,644 153,764 122,540 123,777 86,623 -11.90%
Tax -14,169 -23,514 -15,165 -38,581 -32,516 -35,196 -25,517 -9.33%
NP 26,288 170,441 129,479 115,183 90,024 88,581 61,106 -13.10%
-
NP to SH 26,288 170,441 129,479 115,183 90,024 88,581 61,106 -13.10%
-
Tax Rate 35.02% 12.12% 10.48% 25.09% 26.54% 28.44% 29.46% -
Total Cost 1,147,531 808,114 704,648 636,217 629,170 582,149 782,108 6.59%
-
Net Worth 892,638 893,594 805,553 717,743 658,519 613,253 582,879 7.35%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 21,202 84,902 97,003 80,194 59,148 58,405 48,573 -12.89%
Div Payout % 80.66% 49.81% 74.92% 69.62% 65.70% 65.93% 79.49% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 892,638 893,594 805,553 717,743 658,519 613,253 582,879 7.35%
NOSH 212,028 212,255 210,877 200,487 197,161 194,683 194,293 1.46%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.24% 17.42% 15.52% 15.33% 12.52% 13.21% 7.25% -
ROE 2.94% 19.07% 16.07% 16.05% 13.67% 14.44% 10.48% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 553.62 461.03 395.55 374.79 364.77 344.52 433.99 4.13%
EPS 12.30 80.30 61.40 57.50 45.70 45.48 31.50 -14.49%
DPS 10.00 40.00 46.00 40.00 30.00 30.00 25.00 -14.15%
NAPS 4.21 4.21 3.82 3.58 3.34 3.15 3.00 5.80%
Adjusted Per Share Value based on latest NOSH - 213,717
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 149.90 124.96 106.52 95.95 91.84 85.65 107.68 5.66%
EPS 3.36 21.77 16.53 14.71 11.50 11.31 7.80 -13.08%
DPS 2.71 10.84 12.39 10.24 7.55 7.46 6.20 -12.87%
NAPS 1.1399 1.1411 1.0287 0.9166 0.8409 0.7831 0.7443 7.35%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.75 4.56 4.50 3.76 3.46 3.60 2.53 -
P/RPS 0.50 0.99 1.14 1.00 0.95 1.04 0.58 -2.44%
P/EPS 22.18 5.68 7.33 6.54 7.58 7.91 8.04 18.40%
EY 4.51 17.61 13.64 15.28 13.20 12.64 12.43 -15.53%
DY 3.64 8.77 10.22 10.64 8.67 8.33 9.88 -15.31%
P/NAPS 0.65 1.08 1.18 1.05 1.04 1.14 0.84 -4.18%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 30/05/08 29/05/07 26/05/06 12/05/05 14/05/04 09/05/03 -
Price 3.12 4.80 4.54 3.72 3.62 3.20 2.48 -
P/RPS 0.56 1.04 1.15 0.99 0.99 0.93 0.57 -0.29%
P/EPS 25.16 5.98 7.39 6.48 7.93 7.03 7.89 21.30%
EY 3.97 16.73 13.52 15.44 12.61 14.22 12.68 -17.58%
DY 3.21 8.33 10.13 10.75 8.29 9.38 10.08 -17.34%
P/NAPS 0.74 1.14 1.19 1.04 1.08 1.02 0.83 -1.89%

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