[MNRB] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 30.53%
YoY- 69.28%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 887,358 787,536 727,446 752,891 796,302 690,252 574,412 6.40%
PBT 219,521 156,056 120,868 112,016 61,458 64,912 35,684 29.61%
Tax -8,320 -41,192 -29,778 -32,527 -14,500 2,756 12,384 -
NP 211,201 114,864 91,090 79,489 46,958 67,668 48,068 23.53%
-
NP to SH 211,201 114,864 91,090 79,489 46,958 47,582 16,294 44.17%
-
Tax Rate 3.79% 26.40% 24.64% 29.04% 23.59% -4.25% -34.70% -
Total Cost 676,157 672,672 636,356 673,402 749,344 622,584 526,344 3.64%
-
Net Worth 888,684 785,453 705,493 604,471 511,939 473,643 456,620 9.97%
Dividend
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 107,424 96,085 60,256 48,653 42,693 34,911 34,443 17.63%
Div Payout % 50.86% 83.65% 66.15% 61.21% 90.92% 73.37% 211.39% -
Equity
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 888,684 785,453 705,493 604,471 511,939 473,643 456,620 9.97%
NOSH 211,591 216,378 204,490 194,990 193,916 194,116 193,483 1.28%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 23.80% 14.59% 12.52% 10.56% 5.90% 9.80% 8.37% -
ROE 23.77% 14.62% 12.91% 13.15% 9.17% 10.05% 3.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 419.37 363.96 355.74 386.12 410.64 355.59 296.88 5.05%
EPS 99.82 53.08 44.54 40.77 24.22 24.51 8.42 42.34%
DPS 50.77 44.41 29.47 25.00 22.00 18.00 18.00 15.96%
NAPS 4.20 3.63 3.45 3.10 2.64 2.44 2.36 8.57%
Adjusted Per Share Value based on latest NOSH - 194,990
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 113.32 100.57 92.89 96.14 101.69 88.15 73.35 6.40%
EPS 26.97 14.67 11.63 10.15 6.00 6.08 2.08 44.18%
DPS 13.72 12.27 7.69 6.21 5.45 4.46 4.40 17.63%
NAPS 1.1348 1.003 0.9009 0.7719 0.6537 0.6048 0.5831 9.97%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 4.82 4.18 3.70 3.40 2.68 2.23 4.06 -
P/RPS 1.15 1.15 1.04 0.88 0.65 0.63 1.37 -2.46%
P/EPS 4.83 7.87 8.31 8.34 11.07 9.10 48.21 -28.00%
EY 20.71 12.70 12.04 11.99 9.04 10.99 2.07 38.94%
DY 10.53 10.62 7.96 7.35 8.21 8.07 4.43 13.16%
P/NAPS 1.15 1.15 1.07 1.10 1.02 0.91 1.72 -5.58%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 19/11/07 20/11/06 18/11/05 20/11/03 22/11/02 23/11/01 13/11/00 -
Price 4.90 4.26 3.70 3.60 2.79 2.62 4.06 -
P/RPS 1.17 1.17 1.04 0.93 0.68 0.74 1.37 -2.22%
P/EPS 4.91 8.02 8.31 8.83 11.52 10.69 48.21 -27.83%
EY 20.37 12.46 12.04 11.32 8.68 9.36 2.07 38.61%
DY 10.36 10.42 7.96 6.94 7.89 6.87 4.43 12.89%
P/NAPS 1.17 1.17 1.07 1.16 1.06 1.07 1.72 -5.35%

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