[MNRB] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	930,989	943,748	981,232	834,127	832,070	837,284	872,692	4.39%
YoY %	-1.35%	-3.82%	17.64%	0.25%	-0.62%	-4.06%	-	-
Horiz. %	106.68%	108.14%	112.44%	95.58%	95.35%	95.94%	100.00%	-
PBT	249,797	267,198	426,504	144,644	127,441	117,444	107,680	74.97%
YoY %	-6.51%	-37.35%	194.86%	13.50%	8.51%	9.07%	-	-
Horiz. %	231.98%	248.14%	396.08%	134.33%	118.35%	109.07%	100.00%	-
Tax	-28,994	-18,634	-30,940	-15,165	-32,686	-32,324	-22,520	18.29%
YoY %	-55.60%	39.77%	-104.02%	53.60%	-1.12%	-43.53%	-	-
Horiz. %	128.75%	82.74%	137.39%	67.34%	145.14%	143.53%	100.00%	-
NP	220,802	248,564	395,564	129,479	94,754	85,120	85,160	88.40%
YoY %	-11.17%	-37.16%	205.50%	36.65%	11.32%	-0.05%	-	-
Horiz. %	259.28%	291.88%	464.50%	152.04%	111.27%	99.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	220,802	248,564	395,564	129,479	94,754	85,120	85,160	88.40%
YoY %	-11.17%	-37.16%	205.50%	36.65%	11.32%	-0.05%	-	-
Horiz. %	259.28%	291.88%	464.50%	152.04%	111.27%	99.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.61%	6.97%	7.25%	10.48%	25.65%	27.52%	20.91%	-
YoY %	66.57%	-3.86%	-30.82%	-59.14%	-6.80%	31.61%	-	-
Horiz. %	55.52%	33.33%	34.67%	50.12%	122.67%	131.61%	100.00%	-
Total Cost	710,186	695,184	585,668	704,648	737,316	752,164	787,532	-6.64%
YoY %	2.16%	18.70%	-16.89%	-4.43%	-1.97%	-4.49%	-	-
Horiz. %	90.18%	88.27%	74.37%	89.48%	93.62%	95.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	899,849	890,758	907,295	805,553	785,005	729,772	736,421	14.25%
YoY %	1.02%	-1.82%	12.63%	2.62%	7.57%	-0.90%	-	-
Horiz. %	122.19%	120.96%	123.20%	109.39%	106.60%	99.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	70,742	84,834	-	97,003	58,310	60,311	-	-
YoY %	-16.61%	0.00%	-	66.36%	-3.32%	0.00%	-	-
Horiz. %	117.30%	140.66%	-	160.84%	96.68%	100.00%	-	-
Div Payout %	32.04%	34.13%	-	74.92%	61.54%	70.85%	-	-
YoY %	-6.12%	0.00%	-	21.74%	-13.14%	0.00%	-	-
Horiz. %	45.22%	48.17%	-	105.74%	86.86%	100.00%	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	899,849	890,758	907,295	805,553	785,005	729,772	736,421	14.25%
YoY %	1.02%	-1.82%	12.63%	2.62%	7.57%	-0.90%	-	-
Horiz. %	122.19%	120.96%	123.20%	109.39%	106.60%	99.10%	100.00%	-
NOSH	212,228	212,085	211,984	210,877	218,664	201,039	200,659	3.79%
YoY %	0.07%	0.05%	0.52%	-3.56%	8.77%	0.19%	-	-
Horiz. %	105.77%	105.69%	105.64%	105.09%	108.97%	100.19%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	23.72%	26.34%	40.31%	15.52%	11.39%	10.17%	9.76%	-
YoY %	-9.95%	-34.66%	159.73%	36.26%	12.00%	4.20%	-	-
Horiz. %	243.03%	269.88%	413.01%	159.02%	116.70%	104.20%	100.00%	-
ROE	24.54%	27.90%	43.60%	16.07%	12.07%	11.66%	11.56%	-
YoY %	-12.04%	-36.01%	171.31%	33.14%	3.52%	0.87%	-	-
Horiz. %	212.28%	241.35%	377.16%	139.01%	104.41%	100.87%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	438.67	444.99	462.88	395.55	380.52	416.48	434.91	0.57%
YoY %	-1.42%	-3.86%	17.02%	3.95%	-8.63%	-4.24%	-	-
Horiz. %	100.86%	102.32%	106.43%	90.95%	87.49%	95.76%	100.00%	-
EPS	104.04	117.20	186.60	61.40	43.33	42.34	42.44	81.51%
YoY %	-11.23%	-37.19%	203.91%	41.70%	2.34%	-0.24%	-	-
Horiz. %	245.15%	276.15%	439.68%	144.67%	102.10%	99.76%	100.00%	-
DPS	33.33	40.00	0.00	46.00	26.67	30.00	0.00	-
YoY %	-16.68%	0.00%	0.00%	72.48%	-11.10%	0.00%	-	-
Horiz. %	111.10%	133.33%	0.00%	153.33%	88.90%	100.00%	-	-
NAPS	4.24	4.20	4.28	3.82	3.59	3.63	3.67	10.07%
YoY %	0.95%	-1.87%	12.04%	6.41%	-1.10%	-1.09%	-	-
Horiz. %	115.53%	114.44%	116.62%	104.09%	97.82%	98.91%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 211,641
RPS	118.89	120.52	125.30	106.52	106.26	106.92	111.44	4.39%
YoY %	-1.35%	-3.81%	17.63%	0.24%	-0.62%	-4.06%	-	-
Horiz. %	106.69%	108.15%	112.44%	95.59%	95.35%	95.94%	100.00%	-
EPS	28.20	31.74	50.51	16.53	12.10	10.87	10.87	88.47%
YoY %	-11.15%	-37.16%	205.57%	36.61%	11.32%	0.00%	-	-
Horiz. %	259.43%	292.00%	464.67%	152.07%	111.32%	100.00%	100.00%	-
DPS	9.03	10.83	0.00	12.39	7.45	7.70	0.00	-
YoY %	-16.62%	0.00%	0.00%	66.31%	-3.25%	0.00%	-	-
Horiz. %	117.27%	140.65%	0.00%	160.91%	96.75%	100.00%	-	-
NAPS	1.1491	1.1375	1.1586	1.0287	1.0025	0.9319	0.9404	14.25%
YoY %	1.02%	-1.82%	12.63%	2.61%	7.58%	-0.90%	-	-
Horiz. %	122.19%	120.96%	123.20%	109.39%	106.60%	99.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	4.86	4.82	5.35	4.50	4.28	4.18	4.18	-
P/RPS	1.11	1.08	1.16	1.14	1.12	1.00	0.96	10.13%
YoY %	2.78%	-6.90%	1.75%	1.79%	12.00%	4.17%	-	-
Horiz. %	115.63%	112.50%	120.83%	118.75%	116.67%	104.17%	100.00%	-
P/EPS	4.67	4.11	2.87	7.33	9.88	9.87	9.85	-39.11%
YoY %	13.63%	43.21%	-60.85%	-25.81%	0.10%	0.20%	-	-
Horiz. %	47.41%	41.73%	29.14%	74.42%	100.30%	100.20%	100.00%	-
EY	21.41	24.32	34.88	13.64	10.12	10.13	10.15	64.25%
YoY %	-11.97%	-30.28%	155.72%	34.78%	-0.10%	-0.20%	-	-
Horiz. %	210.94%	239.61%	343.65%	134.38%	99.70%	99.80%	100.00%	-
DY	6.86	8.30	0.00	10.22	6.23	7.18	0.00	-
YoY %	-17.35%	0.00%	0.00%	64.04%	-13.23%	0.00%	-	-
Horiz. %	95.54%	115.60%	0.00%	142.34%	86.77%	100.00%	-	-
P/NAPS	1.15	1.15	1.25	1.18	1.19	1.15	1.14	0.58%
YoY %	0.00%	-8.00%	5.93%	-0.84%	3.48%	0.88%	-	-
Horiz. %	100.88%	100.88%	109.65%	103.51%	104.39%	100.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	18/02/08	19/11/07	27/08/07	29/05/07	12/02/07	20/11/06	18/08/06	-
Price	4.82	4.90	4.84	4.54	4.52	4.26	4.10	-
P/RPS	1.10	1.10	1.05	1.15	1.19	1.02	0.94	11.01%
YoY %	0.00%	4.76%	-8.70%	-3.36%	16.67%	8.51%	-	-
Horiz. %	117.02%	117.02%	111.70%	122.34%	126.60%	108.51%	100.00%	-
P/EPS	4.63	4.18	2.59	7.39	10.43	10.06	9.66	-38.67%
YoY %	10.77%	61.39%	-64.95%	-29.15%	3.68%	4.14%	-	-
Horiz. %	47.93%	43.27%	26.81%	76.50%	107.97%	104.14%	100.00%	-
EY	21.59	23.92	38.55	13.52	9.59	9.94	10.35	63.03%
YoY %	-9.74%	-37.95%	185.13%	40.98%	-3.52%	-3.96%	-	-
Horiz. %	208.60%	231.11%	372.46%	130.63%	92.66%	96.04%	100.00%	-
DY	6.92	8.16	0.00	10.13	5.90	7.04	0.00	-
YoY %	-15.20%	0.00%	0.00%	71.69%	-16.19%	0.00%	-	-
Horiz. %	98.30%	115.91%	0.00%	143.89%	83.81%	100.00%	-	-
P/NAPS	1.14	1.17	1.13	1.19	1.26	1.17	1.12	1.18%
YoY %	-2.56%	3.54%	-5.04%	-5.56%	7.69%	4.46%	-	-
Horiz. %	101.79%	104.46%	100.89%	106.25%	112.50%	104.46%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

977

HLIND

HONG LEONG INDUSTRIES BHD

922

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

YTLPOWR

YTL POWER INTERNATIONAL BHD

384

GENTING

GENTING BHD

383

JCY

JCY INTERNATIONAL BERHAD

344

UCHITEC

UCHI TECHNOLOGIES BHD

311

GENM

GENTING MALAYSIA BERHAD

287

MAYBANK

MALAYAN BANKING BHD

270

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More