[MNRB] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 181.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Revenue 298,111 226,565 201,786 182,051 162,146 172,095 211,083 5.91%
PBT -8,421 26,973 31,802 39,638 30,064 29,384 3,873 -
Tax -4,875 -1,582 -10,532 -8,719 -9,200 -8,285 -1,600 20.38%
NP -13,296 25,391 21,270 30,919 20,864 21,099 2,273 -
-
NP to SH -13,296 25,391 21,270 30,919 20,864 21,099 2,273 -
-
Tax Rate - 5.87% 33.12% 22.00% 30.60% 28.20% 41.31% -
Total Cost 311,407 201,174 180,516 151,132 141,282 150,996 208,810 6.88%
-
Net Worth 877,107 888,684 785,453 705,493 604,471 640,016 511,939 9.37%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Div 21,445 42,318 32,456 20,449 19,499 19,572 19,391 1.69%
Div Payout % 0.00% 166.67% 152.59% 66.14% 93.46% 92.76% 853.13% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Net Worth 877,107 888,684 785,453 705,493 604,471 640,016 511,939 9.37%
NOSH 214,451 211,591 216,378 204,490 194,990 195,723 193,916 1.69%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
NP Margin -4.46% 11.21% 10.54% 16.98% 12.87% 12.26% 1.08% -
ROE -1.52% 2.86% 2.71% 4.38% 3.45% 3.30% 0.44% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
RPS 139.01 107.08 93.26 89.03 83.16 87.93 108.85 4.15%
EPS -6.20 12.00 9.83 15.12 10.70 10.78 1.20 -
DPS 10.00 20.00 15.00 10.00 10.00 10.00 10.00 0.00%
NAPS 4.09 4.20 3.63 3.45 3.10 3.27 2.64 7.56%
Adjusted Per Share Value based on latest NOSH - 204,490
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
RPS 38.07 28.93 25.77 23.25 20.71 21.98 26.96 5.91%
EPS -1.70 3.24 2.72 3.95 2.66 2.69 0.29 -
DPS 2.74 5.40 4.14 2.61 2.49 2.50 2.48 1.67%
NAPS 1.1201 1.1348 1.003 0.9009 0.7719 0.8173 0.6537 9.38%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/03 30/09/04 30/09/02 -
Price 3.74 4.82 4.18 3.70 3.40 3.18 2.68 -
P/RPS 2.69 4.50 4.48 4.16 4.09 3.62 2.46 1.49%
P/EPS -60.32 40.17 42.52 24.47 31.78 29.50 228.64 -
EY -1.66 2.49 2.35 4.09 3.15 3.39 0.44 -
DY 2.67 4.15 3.59 2.70 2.94 3.14 3.73 -5.41%
P/NAPS 0.91 1.15 1.15 1.07 1.10 0.97 1.02 -1.88%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 30/09/04 30/09/02 CAGR
Date 21/11/08 19/11/07 20/11/06 18/11/05 20/11/03 09/11/04 22/11/02 -
Price 3.00 4.90 4.26 3.70 3.60 3.36 2.79 -
P/RPS 2.16 4.58 4.57 4.16 4.33 3.82 2.56 -2.78%
P/EPS -48.39 40.83 43.34 24.47 33.64 31.17 238.02 -
EY -2.07 2.45 2.31 4.09 2.97 3.21 0.42 -
DY 3.33 4.08 3.52 2.70 2.78 2.98 3.58 -1.19%
P/NAPS 0.73 1.17 1.17 1.07 1.16 1.03 1.06 -6.02%

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