[MNRB] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 69.3%
YoY- 364.5%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 280,313 226,369 226,565 245,308 210,074 205,411 201,786 24.47%
PBT 6,607 53,749 26,973 106,626 49,063 36,859 31,802 -64.88%
Tax -1,768 -12,429 -1,582 -7,735 9,350 -8,353 -10,532 -69.53%
NP 4,839 41,320 25,391 98,891 58,413 28,506 21,270 -62.69%
-
NP to SH 4,838 41,320 25,391 98,891 58,413 28,506 21,270 -62.70%
-
Tax Rate 26.76% 23.12% 5.87% 7.25% -19.06% 22.66% 33.12% -
Total Cost 275,474 185,049 201,174 146,417 151,661 176,905 180,516 32.51%
-
Net Worth 885,564 900,291 888,684 907,295 808,469 723,737 785,453 8.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 31,552 10,616 42,318 - 55,026 10,079 32,456 -1.86%
Div Payout % 652.17% 25.69% 166.67% - 94.20% 35.36% 152.59% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 885,564 900,291 888,684 907,295 808,469 723,737 785,453 8.31%
NOSH 210,347 212,333 211,591 211,984 211,641 201,598 216,378 -1.86%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.73% 18.25% 11.21% 40.31% 27.81% 13.88% 10.54% -
ROE 0.55% 4.59% 2.86% 10.90% 7.23% 3.94% 2.71% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 133.26 106.61 107.08 115.72 99.26 101.89 93.26 26.83%
EPS 2.30 19.46 12.00 46.65 27.60 14.14 9.83 -61.99%
DPS 15.00 5.00 20.00 0.00 26.00 5.00 15.00 0.00%
NAPS 4.21 4.24 4.20 4.28 3.82 3.59 3.63 10.37%
Adjusted Per Share Value based on latest NOSH - 211,984
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 35.80 28.91 28.93 31.33 26.83 26.23 25.77 24.47%
EPS 0.62 5.28 3.24 12.63 7.46 3.64 2.72 -62.65%
DPS 4.03 1.36 5.40 0.00 7.03 1.29 4.14 -1.77%
NAPS 1.1309 1.1497 1.1348 1.1586 1.0324 0.9242 1.003 8.32%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.56 4.86 4.82 5.35 4.50 4.28 4.18 -
P/RPS 3.42 4.56 4.50 4.62 4.53 4.20 4.48 -16.45%
P/EPS 198.26 24.97 40.17 11.47 16.30 30.27 42.52 178.83%
EY 0.50 4.00 2.49 8.72 6.13 3.30 2.35 -64.32%
DY 3.29 1.03 4.15 0.00 5.78 1.17 3.59 -5.64%
P/NAPS 1.08 1.15 1.15 1.25 1.18 1.19 1.15 -4.09%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 18/02/08 19/11/07 27/08/07 29/05/07 12/02/07 20/11/06 -
Price 4.80 4.82 4.90 4.84 4.54 4.52 4.26 -
P/RPS 3.60 4.52 4.58 4.18 4.57 4.44 4.57 -14.69%
P/EPS 208.70 24.77 40.83 10.38 16.45 31.97 43.34 184.88%
EY 0.48 4.04 2.45 9.64 6.08 3.13 2.31 -64.88%
DY 3.13 1.04 4.08 0.00 5.73 1.11 3.52 -7.52%
P/NAPS 1.14 1.14 1.17 1.13 1.19 1.26 1.17 -1.71%

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