[MNRB] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 3.36%
YoY- 26.46%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 887,358 862,579 835,444 798,957 787,536 767,801 753,889 11.46%
PBT 219,521 224,350 144,644 158,183 156,056 163,892 151,498 28.02%
Tax -8,320 -17,270 -15,165 -39,458 -41,192 -39,379 -37,277 -63.17%
NP 211,201 207,080 129,479 118,725 114,864 124,513 114,221 50.59%
-
NP to SH 211,201 207,080 129,479 118,725 114,864 124,513 114,221 50.59%
-
Tax Rate 3.79% 7.70% 10.48% 24.94% 26.40% 24.03% 24.61% -
Total Cost 676,157 655,499 705,965 680,232 672,672 643,288 639,668 3.76%
-
Net Worth 888,684 907,295 808,469 604,794 785,453 736,421 767,245 10.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 107,424 97,563 97,563 85,280 96,085 84,078 84,078 17.72%
Div Payout % 50.86% 47.11% 75.35% 71.83% 83.65% 67.53% 73.61% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 888,684 907,295 808,469 604,794 785,453 736,421 767,245 10.28%
NOSH 211,591 211,984 211,641 201,598 216,378 200,659 213,717 -0.66%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 23.80% 24.01% 15.50% 14.86% 14.59% 16.22% 15.15% -
ROE 23.77% 22.82% 16.02% 19.63% 14.62% 16.91% 14.89% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 419.37 406.91 394.75 396.31 363.96 382.64 352.75 12.21%
EPS 99.82 97.69 61.18 58.89 53.08 62.05 53.44 51.61%
DPS 50.77 46.02 46.10 42.30 44.41 41.90 39.34 18.51%
NAPS 4.20 4.28 3.82 3.00 3.63 3.67 3.59 11.01%
Adjusted Per Share Value based on latest NOSH - 201,598
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 113.32 110.15 106.69 102.03 100.57 98.05 96.27 11.47%
EPS 26.97 26.44 16.53 15.16 14.67 15.90 14.59 50.56%
DPS 13.72 12.46 12.46 10.89 12.27 10.74 10.74 17.71%
NAPS 1.1348 1.1586 1.0324 0.7723 1.003 0.9404 0.9798 10.27%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.82 5.35 4.50 4.28 4.18 4.18 3.76 -
P/RPS 1.15 1.31 1.14 1.08 1.15 1.09 1.07 4.91%
P/EPS 4.83 5.48 7.36 7.27 7.87 6.74 7.04 -22.19%
EY 20.71 18.26 13.60 13.76 12.70 14.84 14.21 28.51%
DY 10.53 8.60 10.24 9.88 10.62 10.02 10.46 0.44%
P/NAPS 1.15 1.25 1.18 1.43 1.15 1.14 1.05 6.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 29/05/07 12/02/07 20/11/06 18/08/06 26/05/06 -
Price 4.90 4.84 4.54 4.52 4.26 4.10 3.72 -
P/RPS 1.17 1.19 1.15 1.14 1.17 1.07 1.05 7.47%
P/EPS 4.91 4.95 7.42 7.68 8.02 6.61 6.96 -20.73%
EY 20.37 20.18 13.48 13.03 12.46 15.13 14.37 26.16%
DY 10.36 9.51 10.15 9.36 10.42 10.22 10.58 -1.38%
P/NAPS 1.17 1.13 1.19 1.51 1.17 1.12 1.04 8.16%

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