[MNRB] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 21.66%
YoY- 27.03%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 798,957 787,536 767,801 753,889 741,258 727,446 717,490 7.41%
PBT 158,183 156,056 163,892 151,498 126,128 120,868 110,614 26.84%
Tax -39,458 -41,192 -39,379 -37,277 -32,242 -29,778 -29,344 21.76%
NP 118,725 114,864 124,513 114,221 93,886 91,090 81,270 28.65%
-
NP to SH 118,725 114,864 124,513 114,221 93,886 91,090 81,270 28.65%
-
Tax Rate 24.94% 26.40% 24.03% 24.61% 25.56% 24.64% 26.53% -
Total Cost 680,232 672,672 643,288 639,668 647,372 636,356 636,220 4.54%
-
Net Worth 604,794 785,453 736,421 767,245 722,641 705,493 669,357 -6.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 85,280 96,085 84,078 84,078 61,440 60,256 59,379 27.21%
Div Payout % 71.83% 83.65% 67.53% 73.61% 65.44% 66.15% 73.06% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 604,794 785,453 736,421 767,245 722,641 705,493 669,357 -6.52%
NOSH 201,598 216,378 200,659 213,717 208,855 204,490 197,450 1.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.86% 14.59% 16.22% 15.15% 12.67% 12.52% 11.33% -
ROE 19.63% 14.62% 16.91% 14.89% 12.99% 12.91% 12.14% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 396.31 363.96 382.64 352.75 354.91 355.74 363.38 5.93%
EPS 58.89 53.08 62.05 53.44 44.95 44.54 41.16 26.89%
DPS 42.30 44.41 41.90 39.34 29.42 29.47 30.00 25.66%
NAPS 3.00 3.63 3.67 3.59 3.46 3.45 3.39 -7.80%
Adjusted Per Share Value based on latest NOSH - 213,717
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 102.03 100.57 98.05 96.27 94.66 92.89 91.62 7.41%
EPS 15.16 14.67 15.90 14.59 11.99 11.63 10.38 28.63%
DPS 10.89 12.27 10.74 10.74 7.85 7.69 7.58 27.23%
NAPS 0.7723 1.003 0.9404 0.9798 0.9228 0.9009 0.8548 -6.52%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.28 4.18 4.18 3.76 3.86 3.70 3.52 -
P/RPS 1.08 1.15 1.09 1.07 1.09 1.04 0.97 7.40%
P/EPS 7.27 7.87 6.74 7.04 8.59 8.31 8.55 -10.22%
EY 13.76 12.70 14.84 14.21 11.65 12.04 11.69 11.44%
DY 9.88 10.62 10.02 10.46 7.62 7.96 8.52 10.34%
P/NAPS 1.43 1.15 1.14 1.05 1.12 1.07 1.04 23.58%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 20/11/06 18/08/06 26/05/06 20/02/06 18/11/05 26/08/05 -
Price 4.52 4.26 4.10 3.72 3.74 3.70 3.74 -
P/RPS 1.14 1.17 1.07 1.05 1.05 1.04 1.03 6.97%
P/EPS 7.68 8.02 6.61 6.96 8.32 8.31 9.09 -10.60%
EY 13.03 12.46 15.13 14.37 12.02 12.04 11.01 11.85%
DY 9.36 10.42 10.22 10.58 7.87 7.96 8.02 10.81%
P/NAPS 1.51 1.17 1.12 1.04 1.08 1.07 1.10 23.44%

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