[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
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,081,069 1,009,523 978,555 908,316 887,358 862,579 835,444 18.69%
PBT 64,037 99,431 193,955 236,411 219,521 224,350 144,644 -41.82%
Tax -25,427 -22,134 -23,514 -12,396 -8,320 -17,270 -15,165 41.00%
NP 38,610 77,297 170,441 224,015 211,201 207,080 129,479 -55.26%
-
NP to SH 38,610 77,297 170,441 224,015 211,201 207,080 129,479 -55.26%
-
Tax Rate 39.71% 22.26% 12.12% 5.24% 3.79% 7.70% 10.48% -
Total Cost 1,042,459 932,226 808,114 684,301 676,157 655,499 705,965 29.58%
-
Net Worth 877,107 904,620 885,564 900,291 888,684 907,295 808,469 5.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 63,613 84,487 84,487 107,961 107,424 97,563 97,563 -24.74%
Div Payout % 164.76% 109.30% 49.57% 48.19% 50.86% 47.11% 75.35% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 877,107 904,620 885,564 900,291 888,684 907,295 808,469 5.56%
NOSH 214,451 212,851 210,347 212,333 211,591 211,984 211,641 0.88%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.57% 7.66% 17.42% 24.66% 23.80% 24.01% 15.50% -
ROE 4.40% 8.54% 19.25% 24.88% 23.77% 22.82% 16.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 504.11 474.28 465.21 427.78 419.37 406.91 394.75 17.65%
EPS 18.00 36.31 81.03 105.50 99.82 97.69 61.18 -55.66%
DPS 30.00 40.00 40.00 51.00 50.77 46.02 46.10 -24.84%
NAPS 4.09 4.25 4.21 4.24 4.20 4.28 3.82 4.64%
Adjusted Per Share Value based on latest NOSH - 212,333
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 138.05 128.92 124.96 115.99 113.32 110.15 106.69 18.68%
EPS 4.93 9.87 21.77 28.61 26.97 26.44 16.53 -55.26%
DPS 8.12 10.79 10.79 13.79 13.72 12.46 12.46 -24.77%
NAPS 1.1201 1.1552 1.1309 1.1497 1.1348 1.1586 1.0324 5.57%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 20.77 12.17 5.63 4.61 4.83 5.48 7.36 99.32%
EY 4.81 8.22 17.77 21.71 20.71 18.26 13.60 -49.89%
DY 8.02 9.05 8.77 10.49 10.53 8.60 10.24 -14.99%
P/NAPS 0.91 1.04 1.08 1.15 1.15 1.25 1.18 -15.86%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
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%
P/EPS 16.66 11.84 5.92 4.57 4.91 4.95 7.42 71.21%
EY 6.00 8.45 16.88 21.89 20.37 20.18 13.48 -41.61%
DY 10.00 9.30 8.33 10.58 10.36 9.51 10.15 -0.98%
P/NAPS 0.73 1.01 1.14 1.14 1.17 1.13 1.19 -27.73%

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