[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 99.91%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 245,308 834,127 624,053 418,642 218,173 751,400 577,812 -43.60%
PBT 106,626 144,644 95,581 58,722 26,920 153,764 88,896 12.92%
Tax -7,735 -15,165 -24,515 -16,162 -5,630 -38,581 -22,334 -50.77%
NP 98,891 129,479 71,066 42,560 21,290 115,183 66,562 30.29%
-
NP to SH 98,891 129,479 71,066 42,560 21,290 115,183 66,562 30.29%
-
Tax Rate 7.25% 10.48% 25.65% 27.52% 20.91% 25.09% 25.12% -
Total Cost 146,417 704,648 552,987 376,082 196,883 636,217 511,250 -56.65%
-
Net Worth 907,295 805,553 785,005 729,772 736,421 717,743 693,062 19.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 97,003 43,732 30,155 - 80,194 40,061 -
Div Payout % - 74.92% 61.54% 70.85% - 69.62% 60.19% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 907,295 805,553 785,005 729,772 736,421 717,743 693,062 19.72%
NOSH 211,984 210,877 218,664 201,039 200,659 200,487 200,306 3.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 40.31% 15.52% 11.39% 10.17% 9.76% 15.33% 11.52% -
ROE 10.90% 16.07% 9.05% 5.83% 2.89% 16.05% 9.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 115.72 395.55 285.39 208.24 108.73 374.79 288.46 -45.69%
EPS 46.65 61.40 32.50 21.17 10.61 57.50 33.23 25.45%
DPS 0.00 46.00 20.00 15.00 0.00 40.00 20.00 -
NAPS 4.28 3.82 3.59 3.63 3.67 3.58 3.46 15.27%
Adjusted Per Share Value based on latest NOSH - 216,378
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.33 106.52 79.69 53.46 27.86 95.95 73.79 -43.59%
EPS 12.63 16.53 9.08 5.43 2.72 14.71 8.50 30.30%
DPS 0.00 12.39 5.58 3.85 0.00 10.24 5.12 -
NAPS 1.1586 1.0287 1.0025 0.9319 0.9404 0.9166 0.885 19.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.35 4.50 4.28 4.18 4.18 3.76 3.86 -
P/RPS 4.62 1.14 1.50 2.01 3.84 1.00 1.34 128.74%
P/EPS 11.47 7.33 13.17 19.74 39.40 6.54 11.62 -0.86%
EY 8.72 13.64 7.59 5.06 2.54 15.28 8.61 0.85%
DY 0.00 10.22 4.67 3.59 0.00 10.64 5.18 -
P/NAPS 1.25 1.18 1.19 1.15 1.14 1.05 1.12 7.61%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 12/02/07 20/11/06 18/08/06 26/05/06 20/02/06 -
Price 4.84 4.54 4.52 4.26 4.10 3.72 3.74 -
P/RPS 4.18 1.15 1.58 2.05 3.77 0.99 1.30 118.31%
P/EPS 10.38 7.39 13.91 20.12 38.64 6.48 11.25 -5.23%
EY 9.64 13.52 7.19 4.97 2.59 15.44 8.89 5.56%
DY 0.00 10.13 4.42 3.52 0.00 10.75 5.35 -
P/NAPS 1.13 1.19 1.26 1.17 1.12 1.04 1.08 3.07%

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