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

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 36.65%
YoY- 12.41%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 930,989 943,748 981,232 834,127 832,070 837,284 872,692 4.39%
PBT 249,797 267,198 426,504 144,644 127,441 117,444 107,680 74.97%
Tax -28,994 -18,634 -30,940 -15,165 -32,686 -32,324 -22,520 18.29%
NP 220,802 248,564 395,564 129,479 94,754 85,120 85,160 88.40%
-
NP to SH 220,802 248,564 395,564 129,479 94,754 85,120 85,160 88.40%
-
Tax Rate 11.61% 6.97% 7.25% 10.48% 25.65% 27.52% 20.91% -
Total Cost 710,186 695,184 585,668 704,648 737,316 752,164 787,532 -6.64%
-
Net Worth 899,849 890,758 907,295 805,553 785,005 729,772 736,421 14.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 70,742 84,834 - 97,003 58,310 60,311 - -
Div Payout % 32.04% 34.13% - 74.92% 61.54% 70.85% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 899,849 890,758 907,295 805,553 785,005 729,772 736,421 14.25%
NOSH 212,228 212,085 211,984 210,877 218,664 201,039 200,659 3.79%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 23.72% 26.34% 40.31% 15.52% 11.39% 10.17% 9.76% -
ROE 24.54% 27.90% 43.60% 16.07% 12.07% 11.66% 11.56% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 438.67 444.99 462.88 395.55 380.52 416.48 434.91 0.57%
EPS 104.04 117.20 186.60 61.40 43.33 42.34 42.44 81.51%
DPS 33.33 40.00 0.00 46.00 26.67 30.00 0.00 -
NAPS 4.24 4.20 4.28 3.82 3.59 3.63 3.67 10.07%
Adjusted Per Share Value based on latest NOSH - 211,641
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 118.89 120.52 125.30 106.52 106.26 106.92 111.44 4.39%
EPS 28.20 31.74 50.51 16.53 12.10 10.87 10.87 88.47%
DPS 9.03 10.83 0.00 12.39 7.45 7.70 0.00 -
NAPS 1.1491 1.1375 1.1586 1.0287 1.0025 0.9319 0.9404 14.25%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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%
P/EPS 4.67 4.11 2.87 7.33 9.88 9.87 9.85 -39.11%
EY 21.41 24.32 34.88 13.64 10.12 10.13 10.15 64.25%
DY 6.86 8.30 0.00 10.22 6.23 7.18 0.00 -
P/NAPS 1.15 1.15 1.25 1.18 1.19 1.15 1.14 0.58%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
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%
P/EPS 4.63 4.18 2.59 7.39 10.43 10.06 9.66 -38.67%
EY 21.59 23.92 38.55 13.52 9.59 9.94 10.35 63.03%
DY 6.92 8.16 0.00 10.13 5.90 7.04 0.00 -
P/NAPS 1.14 1.17 1.13 1.19 1.26 1.17 1.12 1.18%

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