[MNRB] YoY Cumulative 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- 43.58%
YoY- 1.63%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 978,555 834,127 751,400 719,194 670,730 843,214 728,590 5.03%
PBT 193,955 144,644 153,764 122,540 123,777 86,623 61,679 21.01%
Tax -23,514 -15,165 -38,581 -32,516 -35,196 -25,517 -4,272 32.84%
NP 170,441 129,479 115,183 90,024 88,581 61,106 57,407 19.86%
-
NP to SH 170,441 129,479 115,183 90,024 88,581 61,106 57,407 19.86%
-
Tax Rate 12.12% 10.48% 25.09% 26.54% 28.44% 29.46% 6.93% -
Total Cost 808,114 704,648 636,217 629,170 582,149 782,108 671,183 3.13%
-
Net Worth 893,594 805,553 717,743 658,519 613,253 582,879 506,875 9.90%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 84,902 97,003 80,194 59,148 58,405 48,573 38,841 13.90%
Div Payout % 49.81% 74.92% 69.62% 65.70% 65.93% 79.49% 67.66% -
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 893,594 805,553 717,743 658,519 613,253 582,879 506,875 9.90%
NOSH 212,255 210,877 200,487 197,161 194,683 194,293 194,205 1.49%
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% 15.52% 15.33% 12.52% 13.21% 7.25% 7.88% -
ROE 19.07% 16.07% 16.05% 13.67% 14.44% 10.48% 11.33% -
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 461.03 395.55 374.79 364.77 344.52 433.99 375.17 3.49%
EPS 80.30 61.40 57.50 45.70 45.48 31.50 29.56 18.10%
DPS 40.00 46.00 40.00 30.00 30.00 25.00 20.00 12.23%
NAPS 4.21 3.82 3.58 3.34 3.15 3.00 2.61 8.28%
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 124.96 106.52 95.95 91.84 85.65 107.68 93.04 5.03%
EPS 21.77 16.53 14.71 11.50 11.31 7.80 7.33 19.87%
DPS 10.84 12.39 10.24 7.55 7.46 6.20 4.96 13.90%
NAPS 1.1411 1.0287 0.9166 0.8409 0.7831 0.7443 0.6473 9.90%
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 0.99 1.14 1.00 0.95 1.04 0.58 0.81 3.39%
P/EPS 5.68 7.33 6.54 7.58 7.91 8.04 10.28 -9.40%
EY 17.61 13.64 15.28 13.20 12.64 12.43 9.72 10.40%
DY 8.77 10.22 10.64 8.67 8.33 9.88 6.58 4.90%
P/NAPS 1.08 1.18 1.05 1.04 1.14 0.84 1.16 -1.18%
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 1.04 1.15 0.99 0.99 0.93 0.57 0.85 3.41%
P/EPS 5.98 7.39 6.48 7.93 7.03 7.89 10.76 -9.31%
EY 16.73 13.52 15.44 12.61 14.22 12.68 9.30 10.27%
DY 8.33 10.13 10.75 8.29 9.38 10.08 6.29 4.78%
P/NAPS 1.14 1.19 1.04 1.08 1.02 0.83 1.22 -1.12%

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