[MNRB] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 7.11%
YoY- 29.49%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 205,411 193,990 180,178 177,178 210,809 177,400 163,332 3.89%
PBT 36,859 34,732 29,472 31,648 27,559 29,454 -20,086 -
Tax -8,353 -10,087 -7,623 -9,300 -10,300 -4,900 20,086 -
NP 28,506 24,645 21,849 22,348 17,259 24,554 0 -
-
NP to SH 28,506 24,645 21,849 22,348 17,259 24,554 -20,086 -
-
Tax Rate 22.66% 29.04% 25.87% 29.39% 37.37% 16.64% - -
Total Cost 176,905 169,345 158,329 154,830 193,550 152,846 163,332 1.33%
-
Net Worth 723,737 722,641 648,180 602,424 388,661 497,296 429,999 9.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 10,079 20,885 19,701 19,433 - - - -
Div Payout % 35.36% 84.75% 90.17% 86.96% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 723,737 722,641 648,180 602,424 388,661 497,296 429,999 9.06%
NOSH 201,598 208,855 197,015 194,330 194,330 194,256 193,693 0.66%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 13.88% 12.70% 12.13% 12.61% 8.19% 13.84% 0.00% -
ROE 3.94% 3.41% 3.37% 3.71% 4.44% 4.94% -4.67% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.89 92.88 91.45 91.17 108.48 91.32 84.33 3.20%
EPS 14.14 11.80 11.09 11.50 8.90 12.64 -10.37 -
DPS 5.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 3.59 3.46 3.29 3.10 2.00 2.56 2.22 8.33%
Adjusted Per Share Value based on latest NOSH - 194,330
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 26.23 24.77 23.01 22.63 26.92 22.65 20.86 3.88%
EPS 3.64 3.15 2.79 2.85 2.20 3.14 -2.56 -
DPS 1.29 2.67 2.52 2.48 0.00 0.00 0.00 -
NAPS 0.9242 0.9228 0.8277 0.7693 0.4963 0.635 0.5491 9.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.28 3.86 3.58 3.30 2.48 2.61 4.90 -
P/RPS 4.20 4.16 3.91 3.62 2.29 2.86 5.81 -5.26%
P/EPS 30.27 32.71 32.28 28.70 27.92 20.65 -47.25 -
EY 3.30 3.06 3.10 3.48 3.58 4.84 -2.12 -
DY 1.17 2.59 2.79 3.03 0.00 0.00 0.00 -
P/NAPS 1.19 1.12 1.09 1.06 1.24 1.02 2.21 -9.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 20/02/06 22/02/05 26/02/04 27/02/03 07/02/02 15/02/01 -
Price 4.52 3.74 3.48 3.56 2.36 2.75 3.68 -
P/RPS 4.44 4.03 3.81 3.90 2.18 3.01 4.36 0.30%
P/EPS 31.97 31.69 31.38 30.96 26.57 21.76 -35.49 -
EY 3.13 3.16 3.19 3.23 3.76 4.60 -2.82 -
DY 1.11 2.67 2.87 2.81 0.00 0.00 0.00 -
P/NAPS 1.26 1.08 1.06 1.15 1.18 1.07 1.66 -4.48%

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