[MNRB] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -2.53%
YoY- 39.73%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 862,579 767,801 717,490 682,096 801,828 770,242 662,804 4.48%
PBT 224,350 163,892 110,614 121,855 85,825 78,300 51,401 27.82%
Tax -17,270 -39,379 -29,344 -36,761 -24,927 -18,900 6,718 -
NP 207,080 124,513 81,270 85,094 60,898 59,400 58,119 23.57%
-
NP to SH 207,080 124,513 81,270 85,094 60,898 59,400 38,033 32.61%
-
Tax Rate 7.70% 24.03% 26.53% 30.17% 29.04% 24.14% -13.07% -
Total Cost 655,499 643,288 636,220 597,002 740,930 710,842 604,685 1.35%
-
Net Worth 907,295 736,421 669,357 633,927 582,877 530,408 470,042 11.57%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 97,563 84,078 59,379 58,440 48,545 38,830 29,056 22.35%
Div Payout % 47.11% 67.53% 73.06% 68.68% 79.72% 65.37% 76.40% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 907,295 736,421 669,357 633,927 582,877 530,408 470,042 11.57%
NOSH 211,984 200,659 197,450 195,054 194,292 194,288 194,232 1.46%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 24.01% 16.22% 11.33% 12.48% 7.59% 7.71% 8.77% -
ROE 22.82% 16.91% 12.14% 13.42% 10.45% 11.20% 8.09% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 406.91 382.64 363.38 349.69 412.69 396.44 341.24 2.97%
EPS 97.69 62.05 41.16 43.63 31.34 30.57 19.58 30.70%
DPS 46.02 41.90 30.00 30.00 25.00 20.00 15.00 20.53%
NAPS 4.28 3.67 3.39 3.25 3.00 2.73 2.42 9.96%
Adjusted Per Share Value based on latest NOSH - 195,054
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 110.15 98.05 91.62 87.10 102.39 98.36 84.64 4.48%
EPS 26.44 15.90 10.38 10.87 7.78 7.59 4.86 32.60%
DPS 12.46 10.74 7.58 7.46 6.20 4.96 3.71 22.36%
NAPS 1.1586 0.9404 0.8548 0.8095 0.7443 0.6773 0.6002 11.57%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.35 4.18 3.52 3.20 3.10 2.95 2.58 -
P/RPS 1.31 1.09 0.97 0.92 0.75 0.74 0.76 9.49%
P/EPS 5.48 6.74 8.55 7.34 9.89 9.65 13.18 -13.60%
EY 18.26 14.84 11.69 13.63 10.11 10.36 7.59 15.74%
DY 8.60 10.02 8.52 9.38 8.06 6.78 5.81 6.75%
P/NAPS 1.25 1.14 1.04 0.98 1.03 1.08 1.07 2.62%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 18/08/06 26/08/05 27/08/04 22/08/03 21/08/02 20/08/01 -
Price 4.84 4.10 3.74 3.16 3.28 3.02 2.59 -
P/RPS 1.19 1.07 1.03 0.90 0.79 0.76 0.76 7.75%
P/EPS 4.95 6.61 9.09 7.24 10.46 9.88 13.23 -15.10%
EY 20.18 15.13 11.01 13.81 9.56 10.12 7.56 17.76%
DY 9.51 10.22 8.02 9.49 7.62 6.62 5.79 8.61%
P/NAPS 1.13 1.12 1.10 0.97 1.09 1.11 1.07 0.91%

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