[MNRB] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
14-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 3.22%
YoY- 34.3%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 835,444 753,889 706,648 674,391 843,873 729,733 659,974 4.00%
PBT 144,644 151,498 122,425 123,778 86,622 61,680 44,935 21.50%
Tax -15,165 -37,277 -32,511 -36,476 -21,617 -18,370 6,169 -
NP 129,479 114,221 89,914 87,302 65,005 43,310 51,104 16.75%
-
NP to SH 129,479 114,221 89,914 87,302 65,005 43,310 31,018 26.87%
-
Tax Rate 10.48% 24.61% 26.56% 29.47% 24.96% 29.78% -13.73% -
Total Cost 705,965 639,668 616,734 587,089 778,868 686,423 608,870 2.49%
-
Net Worth 808,469 767,245 671,539 604,771 388,722 388,356 459,351 9.87%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 97,563 84,078 59,379 58,440 48,545 38,830 29,056 22.35%
Div Payout % 75.35% 73.61% 66.04% 66.94% 74.68% 89.66% 93.67% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 808,469 767,245 671,539 604,771 388,722 388,356 459,351 9.87%
NOSH 211,641 213,717 201,059 195,087 194,361 194,178 193,819 1.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 15.50% 15.15% 12.72% 12.95% 7.70% 5.94% 7.74% -
ROE 16.02% 14.89% 13.39% 14.44% 16.72% 11.15% 6.75% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 394.75 352.75 351.46 345.69 434.18 375.81 340.51 2.49%
EPS 61.18 53.44 44.72 44.75 33.45 22.30 16.00 25.03%
DPS 46.10 39.34 29.53 30.00 25.00 20.00 15.00 20.56%
NAPS 3.82 3.59 3.34 3.10 2.00 2.00 2.37 8.27%
Adjusted Per Share Value based on latest NOSH - 195,087
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 106.69 96.27 90.24 86.12 107.76 93.19 84.28 4.00%
EPS 16.53 14.59 11.48 11.15 8.30 5.53 3.96 26.87%
DPS 12.46 10.74 7.58 7.46 6.20 4.96 3.71 22.36%
NAPS 1.0324 0.9798 0.8576 0.7723 0.4964 0.4959 0.5866 9.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.50 3.76 3.46 3.60 2.53 3.04 2.37 -
P/RPS 1.14 1.07 0.98 1.04 0.58 0.81 0.70 8.46%
P/EPS 7.36 7.04 7.74 8.04 7.56 13.63 14.81 -10.99%
EY 13.60 14.21 12.92 12.43 13.22 7.34 6.75 12.37%
DY 10.24 10.46 8.54 8.33 9.88 6.58 6.33 8.34%
P/NAPS 1.18 1.05 1.04 1.16 1.27 1.52 1.00 2.79%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 26/05/06 12/05/05 14/05/04 09/05/03 23/05/02 24/05/01 -
Price 4.54 3.72 3.62 3.20 2.48 3.18 2.35 -
P/RPS 1.15 1.05 1.03 0.93 0.57 0.85 0.69 8.88%
P/EPS 7.42 6.96 8.09 7.15 7.42 14.26 14.68 -10.74%
EY 13.48 14.37 12.35 13.98 13.49 7.01 6.81 12.04%
DY 10.15 10.58 8.16 9.38 10.08 6.29 6.38 8.04%
P/NAPS 1.19 1.04 1.08 1.03 1.24 1.59 0.99 3.11%

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