[MNRB] YoY TTM Result on 31-Mar-2006 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 21.66%
YoY- 27.03%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,173,819 978,555 835,444 753,889 706,648 674,391 843,873 5.64%
PBT 40,457 193,955 144,644 151,498 122,425 123,778 86,622 -11.90%
Tax -14,169 -23,514 -15,165 -37,277 -32,511 -36,476 -21,617 -6.79%
NP 26,288 170,441 129,479 114,221 89,914 87,302 65,005 -13.99%
-
NP to SH 26,288 170,441 129,479 114,221 89,914 87,302 65,005 -13.99%
-
Tax Rate 35.02% 12.12% 10.48% 24.61% 26.56% 29.47% 24.96% -
Total Cost 1,147,531 808,114 705,965 639,668 616,734 587,089 778,868 6.66%
-
Net Worth 851,903 885,564 808,469 767,245 671,539 604,771 388,722 13.95%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 21,445 84,487 97,563 84,078 59,379 58,440 48,545 -12.71%
Div Payout % 81.58% 49.57% 75.35% 73.61% 66.04% 66.94% 74.68% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 851,903 885,564 808,469 767,245 671,539 604,771 388,722 13.95%
NOSH 212,975 210,347 211,641 213,717 201,059 195,087 194,361 1.53%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.24% 17.42% 15.50% 15.15% 12.72% 12.95% 7.70% -
ROE 3.09% 19.25% 16.02% 14.89% 13.39% 14.44% 16.72% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 551.15 465.21 394.75 352.75 351.46 345.69 434.18 4.05%
EPS 12.34 81.03 61.18 53.44 44.72 44.75 33.45 -15.29%
DPS 10.00 40.00 46.10 39.34 29.53 30.00 25.00 -14.15%
NAPS 4.00 4.21 3.82 3.59 3.34 3.10 2.00 12.23%
Adjusted Per Share Value based on latest NOSH - 213,717
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 149.90 124.96 106.69 96.27 90.24 86.12 107.76 5.64%
EPS 3.36 21.77 16.53 14.59 11.48 11.15 8.30 -13.97%
DPS 2.74 10.79 12.46 10.74 7.58 7.46 6.20 -12.71%
NAPS 1.0879 1.1309 1.0324 0.9798 0.8576 0.7723 0.4964 13.95%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 2.75 4.56 4.50 3.76 3.46 3.60 2.53 -
P/RPS 0.50 0.98 1.14 1.07 0.98 1.04 0.58 -2.44%
P/EPS 22.28 5.63 7.36 7.04 7.74 8.04 7.56 19.71%
EY 4.49 17.77 13.60 14.21 12.92 12.43 13.22 -16.45%
DY 3.64 8.77 10.24 10.46 8.54 8.33 9.88 -15.31%
P/NAPS 0.69 1.08 1.18 1.05 1.04 1.16 1.27 -9.65%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 30/05/08 29/05/07 26/05/06 12/05/05 14/05/04 09/05/03 -
Price 3.12 4.80 4.54 3.72 3.62 3.20 2.48 -
P/RPS 0.57 1.03 1.15 1.05 1.03 0.93 0.57 0.00%
P/EPS 25.28 5.92 7.42 6.96 8.09 7.15 7.42 22.64%
EY 3.96 16.88 13.48 14.37 12.35 13.98 13.49 -18.46%
DY 3.21 8.33 10.15 10.58 8.16 9.38 10.08 -17.34%
P/NAPS 0.78 1.14 1.19 1.04 1.08 1.03 1.24 -7.42%

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