[MNRB] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -6.32%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 767,801 717,490 682,096 801,828 770,242 662,804 574,766 4.94%
PBT 163,892 110,614 121,855 85,825 78,300 51,401 8,254 64.51%
Tax -39,379 -29,344 -36,761 -24,927 -18,900 6,718 34,648 -
NP 124,513 81,270 85,094 60,898 59,400 58,119 42,902 19.42%
-
NP to SH 124,513 81,270 85,094 60,898 59,400 38,033 -26,022 -
-
Tax Rate 24.03% 26.53% 30.17% 29.04% 24.14% -13.07% -419.77% -
Total Cost 643,288 636,220 597,002 740,930 710,842 604,685 531,864 3.21%
-
Net Worth 736,421 669,357 633,927 582,877 530,408 470,042 448,997 8.59%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 84,078 59,379 58,440 48,545 38,830 29,056 38,076 14.10%
Div Payout % 67.53% 73.06% 68.68% 79.72% 65.37% 76.40% 0.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 736,421 669,357 633,927 582,877 530,408 470,042 448,997 8.59%
NOSH 200,659 197,450 195,054 194,292 194,288 194,232 192,702 0.67%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.22% 11.33% 12.48% 7.59% 7.71% 8.77% 7.46% -
ROE 16.91% 12.14% 13.42% 10.45% 11.20% 8.09% -5.80% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 382.64 363.38 349.69 412.69 396.44 341.24 298.27 4.23%
EPS 62.05 41.16 43.63 31.34 30.57 19.58 -13.50 -
DPS 41.90 30.00 30.00 25.00 20.00 15.00 20.00 13.11%
NAPS 3.67 3.39 3.25 3.00 2.73 2.42 2.33 7.86%
Adjusted Per Share Value based on latest NOSH - 194,292
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 98.05 91.62 87.10 102.39 98.36 84.64 73.40 4.94%
EPS 15.90 10.38 10.87 7.78 7.59 4.86 -3.32 -
DPS 10.74 7.58 7.46 6.20 4.96 3.71 4.86 14.12%
NAPS 0.9404 0.8548 0.8095 0.7443 0.6773 0.6002 0.5734 8.59%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.18 3.52 3.20 3.10 2.95 2.58 4.52 -
P/RPS 1.09 0.97 0.92 0.75 0.74 0.76 1.52 -5.38%
P/EPS 6.74 8.55 7.34 9.89 9.65 13.18 -33.47 -
EY 14.84 11.69 13.63 10.11 10.36 7.59 -2.99 -
DY 10.02 8.52 9.38 8.06 6.78 5.81 4.42 14.60%
P/NAPS 1.14 1.04 0.98 1.03 1.08 1.07 1.94 -8.47%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 26/08/05 27/08/04 22/08/03 21/08/02 20/08/01 29/08/00 -
Price 4.10 3.74 3.16 3.28 3.02 2.59 4.02 -
P/RPS 1.07 1.03 0.90 0.79 0.76 0.76 1.35 -3.79%
P/EPS 6.61 9.09 7.24 10.46 9.88 13.23 -29.77 -
EY 15.13 11.01 13.81 9.56 10.12 7.56 -3.36 -
DY 10.22 8.02 9.49 7.62 6.62 5.79 4.98 12.72%
P/NAPS 1.12 1.10 0.97 1.09 1.11 1.07 1.73 -6.98%

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