[MNRB] YoY 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- 25.06%

YoY- 22.86%

Quarter Report

interim report to bursa 31 Mac 2005 per BOD 12.05.2005.pdf

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Quarter Result
Revenue	280,313	210,074	173,587	160,956	149,353	194,222	179,202	7.73%
YoY %	33.44%	21.02%	7.85%	7.77%	-23.10%	8.38%	-	-
Horiz. %	156.42%	117.23%	96.87%	89.82%	83.34%	108.38%	100.00%	-
PBT	6,607	49,063	62,602	37,232	33,806	26,133	-926	-
YoY %	-86.53%	-21.63%	68.14%	10.13%	29.36%	2,922.14%	-	-
Horiz. %	-713.50%	-5,298.38%	-6,760.48%	-4,020.73%	-3,650.76%	-2,822.14%	100.00%	-
Tax	-1,768	9,350	-14,943	-9,908	-11,566	-6,617	9,198	-
YoY %	-118.91%	162.57%	-50.82%	14.34%	-74.79%	-171.94%	-	-
Horiz. %	-19.22%	101.65%	-162.46%	-107.72%	-125.74%	-71.94%	100.00%	-
NP	4,839	58,413	47,659	27,324	22,240	19,516	8,272	-8.54%
YoY %	-91.72%	22.56%	74.42%	22.86%	13.96%	135.93%	-	-
Horiz. %	58.50%	706.15%	576.15%	330.32%	268.86%	235.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,838	58,413	47,659	27,324	22,240	19,516	8,272	-8.54%
YoY %	-91.72%	22.56%	74.42%	22.86%	13.96%	135.93%	-	-
Horiz. %	58.49%	706.15%	576.15%	330.32%	268.86%	235.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.76%	-19.06%	23.87%	26.61%	34.21%	25.32%	-	-
YoY %	240.40%	-179.85%	-10.30%	-22.22%	35.11%	0.00%	-	-
Horiz. %	105.69%	-75.28%	94.27%	105.09%	135.11%	100.00%	-	-
Total Cost	275,474	151,661	125,928	133,632	127,113	174,706	170,930	8.27%
YoY %	81.64%	20.43%	-5.77%	5.13%	-27.24%	2.21%	-	-
Horiz. %	161.16%	88.73%	73.67%	78.18%	74.37%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	885,564	808,469	767,245	671,539	604,771	388,722	506,805	9.73%
YoY %	9.54%	5.37%	14.25%	11.04%	55.58%	-23.30%	-	-
Horiz. %	174.73%	159.52%	151.39%	132.50%	119.33%	76.70%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	31,552	55,026	42,743	20,105	19,508	29,154	23,301	5.17%
YoY %	-42.66%	28.74%	112.60%	3.06%	-33.09%	25.12%	-	-
Horiz. %	135.41%	236.15%	183.44%	86.28%	83.72%	125.12%	100.00%	-
Div Payout %	652.17%	94.20%	89.69%	73.58%	87.72%	149.39%	281.69%	-
YoY %	592.32%	5.03%	21.89%	-16.12%	-41.28%	-46.97%	-	-
Horiz. %	231.52%	33.44%	31.84%	26.12%	31.14%	53.03%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	885,564	808,469	767,245	671,539	604,771	388,722	506,805	9.73%
YoY %	9.54%	5.37%	14.25%	11.04%	55.58%	-23.30%	-	-
Horiz. %	174.73%	159.52%	151.39%	132.50%	119.33%	76.70%	100.00%	-
NOSH	210,347	211,641	213,717	201,059	195,087	194,361	194,178	1.34%
YoY %	-0.61%	-0.97%	6.30%	3.06%	0.37%	0.09%	-	-
Horiz. %	108.33%	108.99%	110.06%	103.54%	100.47%	100.09%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	1.73%	27.81%	27.46%	16.98%	14.89%	10.05%	4.62%	-
YoY %	-93.78%	1.27%	61.72%	14.04%	48.16%	117.53%	-	-
Horiz. %	37.45%	601.95%	594.37%	367.53%	322.29%	217.53%	100.00%	-
ROE	0.55%	7.23%	6.21%	4.07%	3.68%	5.02%	1.63%	-
YoY %	-92.39%	16.43%	52.58%	10.60%	-26.69%	207.98%	-	-
Horiz. %	33.74%	443.56%	380.98%	249.69%	225.77%	307.98%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	133.26	99.26	81.22	80.05	76.56	99.93	92.29	6.30%
YoY %	34.25%	22.21%	1.46%	4.56%	-23.39%	8.28%	-	-
Horiz. %	144.39%	107.55%	88.01%	86.74%	82.96%	108.28%	100.00%	-
EPS	2.30	27.60	22.30	13.59	11.40	10.00	4.26	-9.75%
YoY %	-91.67%	23.77%	64.09%	19.21%	14.00%	134.74%	-	-
Horiz. %	53.99%	647.89%	523.47%	319.01%	267.61%	234.74%	100.00%	-
DPS	15.00	26.00	20.00	10.00	10.00	15.00	12.00	3.78%
YoY %	-42.31%	30.00%	100.00%	0.00%	-33.33%	25.00%	-	-
Horiz. %	125.00%	216.67%	166.67%	83.33%	83.33%	125.00%	100.00%	-
NAPS	4.21	3.82	3.59	3.34	3.10	2.00	2.61	8.28%
YoY %	10.21%	6.41%	7.49%	7.74%	55.00%	-23.37%	-	-
Horiz. %	161.30%	146.36%	137.55%	127.97%	118.77%	76.63%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 201,059
RPS	35.80	26.83	22.17	20.55	19.07	24.80	22.88	7.73%
YoY %	33.43%	21.02%	7.88%	7.76%	-23.10%	8.39%	-	-
Horiz. %	156.47%	117.26%	96.90%	89.82%	83.35%	108.39%	100.00%	-
EPS	0.62	7.46	6.09	3.49	2.84	2.49	1.06	-8.54%
YoY %	-91.69%	22.50%	74.50%	22.89%	14.06%	134.91%	-	-
Horiz. %	58.49%	703.77%	574.53%	329.25%	267.92%	234.91%	100.00%	-
DPS	4.03	7.03	5.46	2.57	2.49	3.72	2.98	5.15%
YoY %	-42.67%	28.75%	112.45%	3.21%	-33.06%	24.83%	-	-
Horiz. %	135.23%	235.91%	183.22%	86.24%	83.56%	124.83%	100.00%	-
NAPS	1.1309	1.0324	0.9798	0.8576	0.7723	0.4964	0.6472	9.73%
YoY %	9.54%	5.37%	14.25%	11.04%	55.58%	-23.30%	-	-
Horiz. %	174.74%	159.52%	151.39%	132.51%	119.33%	76.70%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
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	3.42	4.53	4.63	4.32	4.70	2.53	3.29	0.64%
YoY %	-24.50%	-2.16%	7.18%	-8.09%	85.77%	-23.10%	-	-
Horiz. %	103.95%	137.69%	140.73%	131.31%	142.86%	76.90%	100.00%	-
P/EPS	198.26	16.30	16.86	25.46	31.58	25.20	71.36	18.54%
YoY %	1,116.32%	-3.32%	-33.78%	-19.38%	25.32%	-64.69%	-	-
Horiz. %	277.83%	22.84%	23.63%	35.68%	44.25%	35.31%	100.00%	-
EY	0.50	6.13	5.93	3.93	3.17	3.97	1.40	-15.75%
YoY %	-91.84%	3.37%	50.89%	23.97%	-20.15%	183.57%	-	-
Horiz. %	35.71%	437.86%	423.57%	280.71%	226.43%	283.57%	100.00%	-
DY	3.29	5.78	5.32	2.89	2.78	5.93	3.95	-2.99%
YoY %	-43.08%	8.65%	84.08%	3.96%	-53.12%	50.13%	-	-
Horiz. %	83.29%	146.33%	134.68%	73.16%	70.38%	150.13%	100.00%	-
P/NAPS	1.08	1.18	1.05	1.04	1.16	1.27	1.16	-1.18%
YoY %	-8.47%	12.38%	0.96%	-10.34%	-8.66%	9.48%	-	-
Horiz. %	93.10%	101.72%	90.52%	89.66%	100.00%	109.48%	100.00%	-

	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
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	3.60	4.57	4.58	4.52	4.18	2.48	3.45	0.71%
YoY %	-21.23%	-0.22%	1.33%	8.13%	68.55%	-28.12%	-	-
Horiz. %	104.35%	132.46%	132.75%	131.01%	121.16%	71.88%	100.00%	-
P/EPS	208.70	16.45	16.68	26.64	28.07	24.70	74.65	18.67%
YoY %	1,168.69%	-1.38%	-37.39%	-5.09%	13.64%	-66.91%	-	-
Horiz. %	279.57%	22.04%	22.34%	35.69%	37.60%	33.09%	100.00%	-
EY	0.48	6.08	5.99	3.75	3.56	4.05	1.34	-15.71%
YoY %	-92.11%	1.50%	59.73%	5.34%	-12.10%	202.24%	-	-
Horiz. %	35.82%	453.73%	447.01%	279.85%	265.67%	302.24%	100.00%	-
DY	3.13	5.73	5.38	2.76	3.13	6.05	3.77	-3.05%
YoY %	-45.38%	6.51%	94.93%	-11.82%	-48.26%	60.48%	-	-
Horiz. %	83.02%	151.99%	142.71%	73.21%	83.02%	160.48%	100.00%	-
P/NAPS	1.14	1.19	1.04	1.08	1.03	1.24	1.22	-1.12%
YoY %	-4.20%	14.42%	-3.70%	4.85%	-16.94%	1.64%	-	-
Horiz. %	93.44%	97.54%	85.25%	88.52%	84.43%	101.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return

Latest Videos