[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

MNRB'S INTERIM REPORT - 30 SEPT 2007 (Approved by BOD).pdf

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	1,009,523	978,555	908,316	887,358	862,579	835,444	798,957	16.89%
YoY %	3.16%	7.73%	2.36%	2.87%	3.25%	4.57%	-	-
Horiz. %	126.36%	122.48%	113.69%	111.06%	107.96%	104.57%	100.00%	-
PBT	99,431	193,955	236,411	219,521	224,350	144,644	158,183	-26.64%
YoY %	-48.74%	-17.96%	7.69%	-2.15%	55.10%	-8.56%	-	-
Horiz. %	62.86%	122.61%	149.45%	138.78%	141.83%	91.44%	100.00%	-
Tax	-22,134	-23,514	-12,396	-8,320	-17,270	-15,165	-39,458	-32.00%
YoY %	5.87%	-89.69%	-48.99%	51.82%	-13.88%	61.57%	-	-
Horiz. %	56.10%	59.59%	31.42%	21.09%	43.77%	38.43%	100.00%	-
NP	77,297	170,441	224,015	211,201	207,080	129,479	118,725	-24.90%
YoY %	-54.65%	-23.92%	6.07%	1.99%	59.93%	9.06%	-	-
Horiz. %	65.11%	143.56%	188.68%	177.89%	174.42%	109.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,297	170,441	224,015	211,201	207,080	129,479	118,725	-24.90%
YoY %	-54.65%	-23.92%	6.07%	1.99%	59.93%	9.06%	-	-
Horiz. %	65.11%	143.56%	188.68%	177.89%	174.42%	109.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.26%	12.12%	5.24%	3.79%	7.70%	10.48%	24.94%	-
YoY %	83.66%	131.30%	38.26%	-50.78%	-26.53%	-57.98%	-	-
Horiz. %	89.25%	48.60%	21.01%	15.20%	30.87%	42.02%	100.00%	-
Total Cost	932,226	808,114	684,301	676,157	655,499	705,965	680,232	23.40%
YoY %	15.36%	18.09%	1.20%	3.15%	-7.15%	3.78%	-	-
Horiz. %	137.05%	118.80%	100.60%	99.40%	96.36%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	904,620	885,564	900,291	888,684	907,295	808,469	604,794	30.82%
YoY %	2.15%	-1.64%	1.31%	-2.05%	12.22%	33.68%	-	-
Horiz. %	149.57%	146.42%	148.86%	146.94%	150.02%	133.68%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	84,487	84,487	107,961	107,424	97,563	97,563	85,280	-0.62%
YoY %	0.00%	-21.74%	0.50%	10.11%	0.00%	14.40%	-	-
Horiz. %	99.07%	99.07%	126.60%	125.97%	114.40%	114.40%	100.00%	-
Div Payout %	109.30%	49.57%	48.19%	50.86%	47.11%	75.35%	71.83%	-
YoY %	120.50%	2.86%	-5.25%	7.96%	-37.48%	4.90%	-	-
Horiz. %	152.16%	69.01%	67.09%	70.81%	65.59%	104.90%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	904,620	885,564	900,291	888,684	907,295	808,469	604,794	30.82%
YoY %	2.15%	-1.64%	1.31%	-2.05%	12.22%	33.68%	-	-
Horiz. %	149.57%	146.42%	148.86%	146.94%	150.02%	133.68%	100.00%	-
NOSH	212,851	210,347	212,333	211,591	211,984	211,641	201,598	3.69%
YoY %	1.19%	-0.94%	0.35%	-0.19%	0.16%	4.98%	-	-
Horiz. %	105.58%	104.34%	105.32%	104.96%	105.15%	104.98%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	7.66%	17.42%	24.66%	23.80%	24.01%	15.50%	14.86%	-
YoY %	-56.03%	-29.36%	3.61%	-0.87%	54.90%	4.31%	-	-
Horiz. %	51.55%	117.23%	165.95%	160.16%	161.57%	104.31%	100.00%	-
ROE	8.54%	19.25%	24.88%	23.77%	22.82%	16.02%	19.63%	-
YoY %	-55.64%	-22.63%	4.67%	4.16%	42.45%	-18.39%	-	-
Horiz. %	43.50%	98.06%	126.74%	121.09%	116.25%	81.61%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	474.28	465.21	427.78	419.37	406.91	394.75	396.31	12.73%
YoY %	1.95%	8.75%	2.01%	3.06%	3.08%	-0.39%	-	-
Horiz. %	119.67%	117.39%	107.94%	105.82%	102.67%	99.61%	100.00%	-
EPS	36.31	81.03	105.50	99.82	97.69	61.18	58.89	-27.57%
YoY %	-55.19%	-23.19%	5.69%	2.18%	59.68%	3.89%	-	-
Horiz. %	61.66%	137.60%	179.15%	169.50%	165.89%	103.89%	100.00%	-
DPS	40.00	40.00	51.00	50.77	46.02	46.10	42.30	-3.66%
YoY %	0.00%	-21.57%	0.45%	10.32%	-0.17%	8.98%	-	-
Horiz. %	94.56%	94.56%	120.57%	120.02%	108.79%	108.98%	100.00%	-
NAPS	4.25	4.21	4.24	4.20	4.28	3.82	3.00	26.16%
YoY %	0.95%	-0.71%	0.95%	-1.87%	12.04%	27.33%	-	-
Horiz. %	141.67%	140.33%	141.33%	140.00%	142.67%	127.33%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 211,591
RPS	128.92	124.96	115.99	113.32	110.15	106.69	102.03	16.89%
YoY %	3.17%	7.73%	2.36%	2.88%	3.24%	4.57%	-	-
Horiz. %	126.35%	122.47%	113.68%	111.07%	107.96%	104.57%	100.00%	-
EPS	9.87	21.77	28.61	26.97	26.44	16.53	15.16	-24.90%
YoY %	-54.66%	-23.91%	6.08%	2.00%	59.95%	9.04%	-	-
Horiz. %	65.11%	143.60%	188.72%	177.90%	174.41%	109.04%	100.00%	-
DPS	10.79	10.79	13.79	13.72	12.46	12.46	10.89	-0.61%
YoY %	0.00%	-21.75%	0.51%	10.11%	0.00%	14.42%	-	-
Horiz. %	99.08%	99.08%	126.63%	125.99%	114.42%	114.42%	100.00%	-
NAPS	1.1552	1.1309	1.1497	1.1348	1.1586	1.0324	0.7723	30.82%
YoY %	2.15%	-1.64%	1.31%	-2.05%	12.22%	33.68%	-	-
Horiz. %	149.58%	146.43%	148.87%	146.94%	150.02%	133.68%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-5.10%	-14.04%	-0.87%	-12.21%	14.91%	5.56%	-	-
Horiz. %	86.11%	90.74%	105.56%	106.48%	121.30%	105.56%	100.00%	-
P/EPS	12.17	5.63	4.61	4.83	5.48	7.36	7.27	41.02%
YoY %	116.16%	22.13%	-4.55%	-11.86%	-25.54%	1.24%	-	-
Horiz. %	167.40%	77.44%	63.41%	66.44%	75.38%	101.24%	100.00%	-
EY	8.22	17.77	21.71	20.71	18.26	13.60	13.76	-29.09%
YoY %	-53.74%	-18.15%	4.83%	13.42%	34.26%	-1.16%	-	-
Horiz. %	59.74%	129.14%	157.78%	150.51%	132.70%	98.84%	100.00%	-
DY	9.05	8.77	10.49	10.53	8.60	10.24	9.88	-5.68%
YoY %	3.19%	-16.40%	-0.38%	22.44%	-16.02%	3.64%	-	-
Horiz. %	91.60%	88.77%	106.17%	106.58%	87.04%	103.64%	100.00%	-
P/NAPS	1.04	1.08	1.15	1.15	1.25	1.18	1.43	-19.14%
YoY %	-3.70%	-6.09%	0.00%	-8.00%	5.93%	-17.48%	-	-
Horiz. %	72.73%	75.52%	80.42%	80.42%	87.41%	82.52%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-11.65%	-8.85%	-3.42%	-1.68%	3.48%	0.88%	-	-
Horiz. %	79.82%	90.35%	99.12%	102.63%	104.39%	100.88%	100.00%	-
P/EPS	11.84	5.92	4.57	4.91	4.95	7.42	7.68	33.48%
YoY %	100.00%	29.54%	-6.92%	-0.81%	-33.29%	-3.39%	-	-
Horiz. %	154.17%	77.08%	59.51%	63.93%	64.45%	96.61%	100.00%	-
EY	8.45	16.88	21.89	20.37	20.18	13.48	13.03	-25.09%
YoY %	-49.94%	-22.89%	7.46%	0.94%	49.70%	3.45%	-	-
Horiz. %	64.85%	129.55%	168.00%	156.33%	154.87%	103.45%	100.00%	-
DY	9.30	8.33	10.58	10.36	9.51	10.15	9.36	-0.42%
YoY %	11.64%	-21.27%	2.12%	8.94%	-6.31%	8.44%	-	-
Horiz. %	99.36%	89.00%	113.03%	110.68%	101.60%	108.44%	100.00%	-
P/NAPS	1.01	1.14	1.14	1.17	1.13	1.19	1.51	-23.53%
YoY %	-11.40%	0.00%	-2.56%	3.54%	-5.04%	-21.19%	-	-
Horiz. %	66.89%	75.50%	75.50%	77.48%	74.83%	78.81%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 16:10:00

ADX

10 Mins

BUY

2024-06-27 16:00:00

EMA 5

30 Mins

SELL

2024-06-27 15:40:00

ADX

10 Mins

SELL

2024-06-27 15:30:00

EMA 5

10 Mins

SELL

2024-06-27 15:30:00

MACD/RSI

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.075

-0.035

147,033,600

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.975

-0.045

96,230,200

YNHPROP

0.50

-0.105

93,242,200

AHB-WC

0.07

0.00

83,330,700

DNEX

0.44

-0.025

70,638,000

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,683,300

More active Stocks

GESHEN

3.40

+0.29

17,500

THETA

1.72

+0.24

19,996,500

PENTA

5.09

+0.16

4,118,600

PTT

2.38

+0.15

2,984,900

UTDPLT

24.22

+0.14

86,900

AIRPORT

9.73

+0.13

1,855,400

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.34

-0.34

665,600

HEIM

22.10

-0.28

370,700

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.36

-0.16

1,684,200

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

ICON

0.91

-0.14

10,381,400

HSI-CXT

0.725

-0.135

23,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More