[MNRB] YoY TTM Result on 31-Mar-2003 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
09-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 63.89%
YoY- 50.09%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 753,889 706,648 674,391 843,873 729,733 659,974 587,648 4.23%
PBT 151,498 122,425 123,778 86,622 61,680 44,935 117,120 4.38%
Tax -37,277 -32,511 -36,476 -21,617 -18,370 6,169 37,767 -
NP 114,221 89,914 87,302 65,005 43,310 51,104 154,887 -4.94%
-
NP to SH 114,221 89,914 87,302 65,005 43,310 31,018 85,963 4.84%
-
Tax Rate 24.61% 26.56% 29.47% 24.96% 29.78% -13.73% -32.25% -
Total Cost 639,668 616,734 587,089 778,868 686,423 608,870 432,761 6.72%
-
Net Worth 767,245 671,539 604,771 388,722 388,356 459,351 440,130 9.70%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 84,078 59,379 58,440 48,545 38,830 29,056 38,076 14.10%
Div Payout % 73.61% 66.04% 66.94% 74.68% 89.66% 93.67% 44.29% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 767,245 671,539 604,771 388,722 388,356 459,351 440,130 9.70%
NOSH 213,717 201,059 195,087 194,361 194,178 193,819 190,532 1.93%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 15.15% 12.72% 12.95% 7.70% 5.94% 7.74% 26.36% -
ROE 14.89% 13.39% 14.44% 16.72% 11.15% 6.75% 19.53% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 352.75 351.46 345.69 434.18 375.81 340.51 308.42 2.26%
EPS 53.44 44.72 44.75 33.45 22.30 16.00 45.12 2.85%
DPS 39.34 29.53 30.00 25.00 20.00 15.00 20.00 11.92%
NAPS 3.59 3.34 3.10 2.00 2.00 2.37 2.31 7.62%
Adjusted Per Share Value based on latest NOSH - 194,361
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 96.27 90.24 86.12 107.76 93.19 84.28 75.04 4.23%
EPS 14.59 11.48 11.15 8.30 5.53 3.96 10.98 4.84%
DPS 10.74 7.58 7.46 6.20 4.96 3.71 4.86 14.12%
NAPS 0.9798 0.8576 0.7723 0.4964 0.4959 0.5866 0.562 9.70%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 3.76 3.46 3.60 2.53 3.04 2.37 4.96 -
P/RPS 1.07 0.98 1.04 0.58 0.81 0.70 1.61 -6.58%
P/EPS 7.04 7.74 8.04 7.56 13.63 14.81 10.99 -7.15%
EY 14.21 12.92 12.43 13.22 7.34 6.75 9.10 7.70%
DY 10.46 8.54 8.33 9.88 6.58 6.33 4.03 17.22%
P/NAPS 1.05 1.04 1.16 1.27 1.52 1.00 2.15 -11.25%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 12/05/05 14/05/04 09/05/03 23/05/02 24/05/01 - -
Price 3.72 3.62 3.20 2.48 3.18 2.35 0.00 -
P/RPS 1.05 1.03 0.93 0.57 0.85 0.69 0.00 -
P/EPS 6.96 8.09 7.15 7.42 14.26 14.68 0.00 -
EY 14.37 12.35 13.98 13.49 7.01 6.81 0.00 -
DY 10.58 8.16 9.38 10.08 6.29 6.38 0.00 -
P/NAPS 1.04 1.08 1.03 1.24 1.59 0.99 0.00 -

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
Post a Comment