[MNRB] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 1.99%
YoY- 83.87%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,009,523 978,555 908,316 887,358 862,579 835,444 798,957 16.89%
PBT 99,431 193,955 236,411 219,521 224,350 144,644 158,183 -26.64%
Tax -22,134 -23,514 -12,396 -8,320 -17,270 -15,165 -39,458 -32.00%
NP 77,297 170,441 224,015 211,201 207,080 129,479 118,725 -24.90%
-
NP to SH 77,297 170,441 224,015 211,201 207,080 129,479 118,725 -24.90%
-
Tax Rate 22.26% 12.12% 5.24% 3.79% 7.70% 10.48% 24.94% -
Total Cost 932,226 808,114 684,301 676,157 655,499 705,965 680,232 23.40%
-
Net Worth 904,620 885,564 900,291 888,684 907,295 808,469 604,794 30.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 84,487 84,487 107,961 107,424 97,563 97,563 85,280 -0.62%
Div Payout % 109.30% 49.57% 48.19% 50.86% 47.11% 75.35% 71.83% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 904,620 885,564 900,291 888,684 907,295 808,469 604,794 30.82%
NOSH 212,851 210,347 212,333 211,591 211,984 211,641 201,598 3.69%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.66% 17.42% 24.66% 23.80% 24.01% 15.50% 14.86% -
ROE 8.54% 19.25% 24.88% 23.77% 22.82% 16.02% 19.63% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 474.28 465.21 427.78 419.37 406.91 394.75 396.31 12.73%
EPS 36.31 81.03 105.50 99.82 97.69 61.18 58.89 -27.57%
DPS 40.00 40.00 51.00 50.77 46.02 46.10 42.30 -3.66%
NAPS 4.25 4.21 4.24 4.20 4.28 3.82 3.00 26.16%
Adjusted Per Share Value based on latest NOSH - 211,591
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 128.92 124.96 115.99 113.32 110.15 106.69 102.03 16.89%
EPS 9.87 21.77 28.61 26.97 26.44 16.53 15.16 -24.90%
DPS 10.79 10.79 13.79 13.72 12.46 12.46 10.89 -0.61%
NAPS 1.1552 1.1309 1.1497 1.1348 1.1586 1.0324 0.7723 30.82%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.42 4.56 4.86 4.82 5.35 4.50 4.28 -
P/RPS 0.93 0.98 1.14 1.15 1.31 1.14 1.08 -9.49%
P/EPS 12.17 5.63 4.61 4.83 5.48 7.36 7.27 41.02%
EY 8.22 17.77 21.71 20.71 18.26 13.60 13.76 -29.09%
DY 9.05 8.77 10.49 10.53 8.60 10.24 9.88 -5.68%
P/NAPS 1.04 1.08 1.15 1.15 1.25 1.18 1.43 -19.14%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 18/02/08 19/11/07 27/08/07 29/05/07 12/02/07 -
Price 4.30 4.80 4.82 4.90 4.84 4.54 4.52 -
P/RPS 0.91 1.03 1.13 1.17 1.19 1.15 1.14 -13.96%
P/EPS 11.84 5.92 4.57 4.91 4.95 7.42 7.68 33.48%
EY 8.45 16.88 21.89 20.37 20.18 13.48 13.03 -25.09%
DY 9.30 8.33 10.58 10.36 9.51 10.15 9.36 -0.42%
P/NAPS 1.01 1.14 1.14 1.17 1.13 1.19 1.51 -23.53%

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