[MNRB] QoQ TTM 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- -7.75%
YoY- 26.1%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 862,579 835,444 798,957 787,536 767,801 753,889 741,258 10.66%
PBT 224,350 144,644 158,183 156,056 163,892 151,498 126,128 46.96%
Tax -17,270 -15,165 -39,458 -41,192 -39,379 -37,277 -32,242 -34.12%
NP 207,080 129,479 118,725 114,864 124,513 114,221 93,886 69.68%
-
NP to SH 207,080 129,479 118,725 114,864 124,513 114,221 93,886 69.68%
-
Tax Rate 7.70% 10.48% 24.94% 26.40% 24.03% 24.61% 25.56% -
Total Cost 655,499 705,965 680,232 672,672 643,288 639,668 647,372 0.83%
-
Net Worth 907,295 808,469 604,794 785,453 736,421 767,245 722,641 16.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 97,563 97,563 85,280 96,085 84,078 84,078 61,440 36.22%
Div Payout % 47.11% 75.35% 71.83% 83.65% 67.53% 73.61% 65.44% -
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 907,295 808,469 604,794 785,453 736,421 767,245 722,641 16.43%
NOSH 211,984 211,641 201,598 216,378 200,659 213,717 208,855 0.99%
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 24.01% 15.50% 14.86% 14.59% 16.22% 15.15% 12.67% -
ROE 22.82% 16.02% 19.63% 14.62% 16.91% 14.89% 12.99% -
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 406.91 394.75 396.31 363.96 382.64 352.75 354.91 9.57%
EPS 97.69 61.18 58.89 53.08 62.05 53.44 44.95 68.02%
DPS 46.02 46.10 42.30 44.41 41.90 39.34 29.42 34.86%
NAPS 4.28 3.82 3.00 3.63 3.67 3.59 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 110.15 106.69 102.03 100.57 98.05 96.27 94.66 10.66%
EPS 26.44 16.53 15.16 14.67 15.90 14.59 11.99 69.66%
DPS 12.46 12.46 10.89 12.27 10.74 10.74 7.85 36.18%
NAPS 1.1586 1.0324 0.7723 1.003 0.9404 0.9798 0.9228 16.43%
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 1.31 1.14 1.08 1.15 1.09 1.07 1.09 13.07%
P/EPS 5.48 7.36 7.27 7.87 6.74 7.04 8.59 -25.95%
EY 18.26 13.60 13.76 12.70 14.84 14.21 11.65 35.04%
DY 8.60 10.24 9.88 10.62 10.02 10.46 7.62 8.42%
P/NAPS 1.25 1.18 1.43 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 1.19 1.15 1.14 1.17 1.07 1.05 1.05 8.72%
P/EPS 4.95 7.42 7.68 8.02 6.61 6.96 8.32 -29.32%
EY 20.18 13.48 13.03 12.46 15.13 14.37 12.02 41.39%
DY 9.51 10.15 9.36 10.42 10.22 10.58 7.87 13.48%
P/NAPS 1.13 1.19 1.51 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