[MNRB] QoQ TTM Result on 31-Dec-2007 [#3]

Stock

[MNRB] MNRB HOLDINGS BHD

Announcement Date

18-Feb-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

31-Dec-2007 [#3]

Profit Trend

QoQ- 6.07%

YoY- 88.68%

Quarter Report

Bursa Annoucements - 31 Dec 2007 (BOD).pdf

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	1,081,069	1,009,523	978,555	908,316	887,358	862,579	835,444	18.69%
YoY %	7.09%	3.16%	7.73%	2.36%	2.87%	3.25%	-	-
Horiz. %	129.40%	120.84%	117.13%	108.72%	106.21%	103.25%	100.00%	-
PBT	64,037	99,431	193,955	236,411	219,521	224,350	144,644	-41.82%
YoY %	-35.60%	-48.74%	-17.96%	7.69%	-2.15%	55.10%	-	-
Horiz. %	44.27%	68.74%	134.09%	163.44%	151.77%	155.10%	100.00%	-
Tax	-25,427	-22,134	-23,514	-12,396	-8,320	-17,270	-15,165	41.00%
YoY %	-14.88%	5.87%	-89.69%	-48.99%	51.82%	-13.88%	-	-
Horiz. %	167.67%	145.95%	155.05%	81.74%	54.86%	113.88%	100.00%	-
NP	38,610	77,297	170,441	224,015	211,201	207,080	129,479	-55.26%
YoY %	-50.05%	-54.65%	-23.92%	6.07%	1.99%	59.93%	-	-
Horiz. %	29.82%	59.70%	131.64%	173.01%	163.12%	159.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,610	77,297	170,441	224,015	211,201	207,080	129,479	-55.26%
YoY %	-50.05%	-54.65%	-23.92%	6.07%	1.99%	59.93%	-	-
Horiz. %	29.82%	59.70%	131.64%	173.01%	163.12%	159.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.71%	22.26%	12.12%	5.24%	3.79%	7.70%	10.48%	-
YoY %	78.39%	83.66%	131.30%	38.26%	-50.78%	-26.53%	-	-
Horiz. %	378.91%	212.40%	115.65%	50.00%	36.16%	73.47%	100.00%	-
Total Cost	1,042,459	932,226	808,114	684,301	676,157	655,499	705,965	29.58%
YoY %	11.82%	15.36%	18.09%	1.20%	3.15%	-7.15%	-	-
Horiz. %	147.66%	132.05%	114.47%	96.93%	95.78%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	877,107	904,620	885,564	900,291	888,684	907,295	808,469	5.56%
YoY %	-3.04%	2.15%	-1.64%	1.31%	-2.05%	12.22%	-	-
Horiz. %	108.49%	111.89%	109.54%	111.36%	109.92%	112.22%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	63,613	84,487	84,487	107,961	107,424	97,563	97,563	-24.74%
YoY %	-24.71%	0.00%	-21.74%	0.50%	10.11%	0.00%	-	-
Horiz. %	65.20%	86.60%	86.60%	110.66%	110.11%	100.00%	100.00%	-
Div Payout %	164.76%	109.30%	49.57%	48.19%	50.86%	47.11%	75.35%	-
YoY %	50.74%	120.50%	2.86%	-5.25%	7.96%	-37.48%	-	-
Horiz. %	218.66%	145.06%	65.79%	63.95%	67.50%	62.52%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	877,107	904,620	885,564	900,291	888,684	907,295	808,469	5.56%
YoY %	-3.04%	2.15%	-1.64%	1.31%	-2.05%	12.22%	-	-
Horiz. %	108.49%	111.89%	109.54%	111.36%	109.92%	112.22%	100.00%	-
NOSH	214,451	212,851	210,347	212,333	211,591	211,984	211,641	0.88%
YoY %	0.75%	1.19%	-0.94%	0.35%	-0.19%	0.16%	-	-
Horiz. %	101.33%	100.57%	99.39%	100.33%	99.98%	100.16%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	3.57%	7.66%	17.42%	24.66%	23.80%	24.01%	15.50%	-
YoY %	-53.39%	-56.03%	-29.36%	3.61%	-0.87%	54.90%	-	-
Horiz. %	23.03%	49.42%	112.39%	159.10%	153.55%	154.90%	100.00%	-
ROE	4.40%	8.54%	19.25%	24.88%	23.77%	22.82%	16.02%	-
YoY %	-48.48%	-55.64%	-22.63%	4.67%	4.16%	42.45%	-	-
Horiz. %	27.47%	53.31%	120.16%	155.31%	148.38%	142.45%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	504.11	474.28	465.21	427.78	419.37	406.91	394.75	17.65%
YoY %	6.29%	1.95%	8.75%	2.01%	3.06%	3.08%	-	-
Horiz. %	127.70%	120.15%	117.85%	108.37%	106.24%	103.08%	100.00%	-
EPS	18.00	36.31	81.03	105.50	99.82	97.69	61.18	-55.66%
YoY %	-50.43%	-55.19%	-23.19%	5.69%	2.18%	59.68%	-	-
Horiz. %	29.42%	59.35%	132.45%	172.44%	163.16%	159.68%	100.00%	-
DPS	30.00	40.00	40.00	51.00	50.77	46.02	46.10	-24.84%
YoY %	-25.00%	0.00%	-21.57%	0.45%	10.32%	-0.17%	-	-
Horiz. %	65.08%	86.77%	86.77%	110.63%	110.13%	99.83%	100.00%	-
NAPS	4.09	4.25	4.21	4.24	4.20	4.28	3.82	4.64%
YoY %	-3.76%	0.95%	-0.71%	0.95%	-1.87%	12.04%	-	-
Horiz. %	107.07%	111.26%	110.21%	110.99%	109.95%	112.04%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 212,333
RPS	138.05	128.92	124.96	115.99	113.32	110.15	106.69	18.68%
YoY %	7.08%	3.17%	7.73%	2.36%	2.88%	3.24%	-	-
Horiz. %	129.39%	120.84%	117.12%	108.72%	106.21%	103.24%	100.00%	-
EPS	4.93	9.87	21.77	28.61	26.97	26.44	16.53	-55.26%
YoY %	-50.05%	-54.66%	-23.91%	6.08%	2.00%	59.95%	-	-
Horiz. %	29.82%	59.71%	131.70%	173.08%	163.16%	159.95%	100.00%	-
DPS	8.12	10.79	10.79	13.79	13.72	12.46	12.46	-24.77%
YoY %	-24.75%	0.00%	-21.75%	0.51%	10.11%	0.00%	-	-
Horiz. %	65.17%	86.60%	86.60%	110.67%	110.11%	100.00%	100.00%	-
NAPS	1.1201	1.1552	1.1309	1.1497	1.1348	1.1586	1.0324	5.57%
YoY %	-3.04%	2.15%	-1.64%	1.31%	-2.05%	12.22%	-	-
Horiz. %	108.49%	111.89%	109.54%	111.36%	109.92%	112.22%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	3.74	4.42	4.56	4.86	4.82	5.35	4.50	-
P/RPS	0.74	0.93	0.98	1.14	1.15	1.31	1.14	-24.97%
YoY %	-20.43%	-5.10%	-14.04%	-0.87%	-12.21%	14.91%	-	-
Horiz. %	64.91%	81.58%	85.96%	100.00%	100.88%	114.91%	100.00%	-
P/EPS	20.77	12.17	5.63	4.61	4.83	5.48	7.36	99.32%
YoY %	70.67%	116.16%	22.13%	-4.55%	-11.86%	-25.54%	-	-
Horiz. %	282.20%	165.35%	76.49%	62.64%	65.62%	74.46%	100.00%	-
EY	4.81	8.22	17.77	21.71	20.71	18.26	13.60	-49.89%
YoY %	-41.48%	-53.74%	-18.15%	4.83%	13.42%	34.26%	-	-
Horiz. %	35.37%	60.44%	130.66%	159.63%	152.28%	134.26%	100.00%	-
DY	8.02	9.05	8.77	10.49	10.53	8.60	10.24	-14.99%
YoY %	-11.38%	3.19%	-16.40%	-0.38%	22.44%	-16.02%	-	-
Horiz. %	78.32%	88.38%	85.64%	102.44%	102.83%	83.98%	100.00%	-
P/NAPS	0.91	1.04	1.08	1.15	1.15	1.25	1.18	-15.86%
YoY %	-12.50%	-3.70%	-6.09%	0.00%	-8.00%	5.93%	-	-
Horiz. %	77.12%	88.14%	91.53%	97.46%	97.46%	105.93%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/08	28/08/08	30/05/08	18/02/08	19/11/07	27/08/07	29/05/07	-
Price	3.00	4.30	4.80	4.82	4.90	4.84	4.54	-
P/RPS	0.60	0.91	1.03	1.13	1.17	1.19	1.15	-35.11%
YoY %	-34.07%	-11.65%	-8.85%	-3.42%	-1.68%	3.48%	-	-
Horiz. %	52.17%	79.13%	89.57%	98.26%	101.74%	103.48%	100.00%	-
P/EPS	16.66	11.84	5.92	4.57	4.91	4.95	7.42	71.21%
YoY %	40.71%	100.00%	29.54%	-6.92%	-0.81%	-33.29%	-	-
Horiz. %	224.53%	159.57%	79.78%	61.59%	66.17%	66.71%	100.00%	-
EY	6.00	8.45	16.88	21.89	20.37	20.18	13.48	-41.61%
YoY %	-28.99%	-49.94%	-22.89%	7.46%	0.94%	49.70%	-	-
Horiz. %	44.51%	62.69%	125.22%	162.39%	151.11%	149.70%	100.00%	-
DY	10.00	9.30	8.33	10.58	10.36	9.51	10.15	-0.98%
YoY %	7.53%	11.64%	-21.27%	2.12%	8.94%	-6.31%	-	-
Horiz. %	98.52%	91.63%	82.07%	104.24%	102.07%	93.69%	100.00%	-
P/NAPS	0.73	1.01	1.14	1.14	1.17	1.13	1.19	-27.73%
YoY %	-27.72%	-11.40%	0.00%	-2.56%	3.54%	-5.04%	-	-
Horiz. %	61.34%	84.87%	95.80%	95.80%	98.32%	94.96%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos