[MNRB] QoQ TTM Result on 31-Mar-2007 [#4]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	908,316	887,358	862,579	835,444	798,957	787,536	767,801	11.82%
YoY %	2.36%	2.87%	3.25%	4.57%	1.45%	2.57%	-	-
Horiz. %	118.30%	115.57%	112.34%	108.81%	104.06%	102.57%	100.00%	-
PBT	236,411	219,521	224,350	144,644	158,183	156,056	163,892	27.58%
YoY %	7.69%	-2.15%	55.10%	-8.56%	1.36%	-4.78%	-	-
Horiz. %	144.25%	133.94%	136.89%	88.26%	96.52%	95.22%	100.00%	-
Tax	-12,396	-8,320	-17,270	-15,165	-39,458	-41,192	-39,379	-53.62%
YoY %	-48.99%	51.82%	-13.88%	61.57%	4.21%	-4.60%	-	-
Horiz. %	31.48%	21.13%	43.86%	38.51%	100.20%	104.60%	100.00%	-
NP	224,015	211,201	207,080	129,479	118,725	114,864	124,513	47.76%
YoY %	6.07%	1.99%	59.93%	9.06%	3.36%	-7.75%	-	-
Horiz. %	179.91%	169.62%	166.31%	103.99%	95.35%	92.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	224,015	211,201	207,080	129,479	118,725	114,864	124,513	47.76%
YoY %	6.07%	1.99%	59.93%	9.06%	3.36%	-7.75%	-	-
Horiz. %	179.91%	169.62%	166.31%	103.99%	95.35%	92.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.24%	3.79%	7.70%	10.48%	24.94%	26.40%	24.03%	-
YoY %	38.26%	-50.78%	-26.53%	-57.98%	-5.53%	9.86%	-	-
Horiz. %	21.81%	15.77%	32.04%	43.61%	103.79%	109.86%	100.00%	-
Total Cost	684,301	676,157	655,499	705,965	680,232	672,672	643,288	4.19%
YoY %	1.20%	3.15%	-7.15%	3.78%	1.12%	4.57%	-	-
Horiz. %	106.38%	105.11%	101.90%	109.74%	105.74%	104.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	900,291	888,684	907,295	808,469	604,794	785,453	736,421	14.29%
YoY %	1.31%	-2.05%	12.22%	33.68%	-23.00%	6.66%	-	-
Horiz. %	122.25%	120.68%	123.20%	109.78%	82.13%	106.66%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	107,961	107,424	97,563	97,563	85,280	96,085	84,078	18.08%
YoY %	0.50%	10.11%	0.00%	14.40%	-11.25%	14.28%	-	-
Horiz. %	128.41%	127.77%	116.04%	116.04%	101.43%	114.28%	100.00%	-
Div Payout %	48.19%	50.86%	47.11%	75.35%	71.83%	83.65%	67.53%	-
YoY %	-5.25%	7.96%	-37.48%	4.90%	-14.13%	23.87%	-	-
Horiz. %	71.36%	75.31%	69.76%	111.58%	106.37%	123.87%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	900,291	888,684	907,295	808,469	604,794	785,453	736,421	14.29%
YoY %	1.31%	-2.05%	12.22%	33.68%	-23.00%	6.66%	-	-
Horiz. %	122.25%	120.68%	123.20%	109.78%	82.13%	106.66%	100.00%	-
NOSH	212,333	211,591	211,984	211,641	201,598	216,378	200,659	3.83%
YoY %	0.35%	-0.19%	0.16%	4.98%	-6.83%	7.83%	-	-
Horiz. %	105.82%	105.45%	105.64%	105.47%	100.47%	107.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	24.66%	23.80%	24.01%	15.50%	14.86%	14.59%	16.22%	-
YoY %	3.61%	-0.87%	54.90%	4.31%	1.85%	-10.05%	-	-
Horiz. %	152.03%	146.73%	148.03%	95.56%	91.62%	89.95%	100.00%	-
ROE	24.88%	23.77%	22.82%	16.02%	19.63%	14.62%	16.91%	-
YoY %	4.67%	4.16%	42.45%	-18.39%	34.27%	-13.54%	-	-
Horiz. %	147.13%	140.57%	134.95%	94.74%	116.09%	86.46%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	427.78	419.37	406.91	394.75	396.31	363.96	382.64	7.69%
YoY %	2.01%	3.06%	3.08%	-0.39%	8.89%	-4.88%	-	-
Horiz. %	111.80%	109.60%	106.34%	103.16%	103.57%	95.12%	100.00%	-
EPS	105.50	99.82	97.69	61.18	58.89	53.08	62.05	42.31%
YoY %	5.69%	2.18%	59.68%	3.89%	10.95%	-14.46%	-	-
Horiz. %	170.02%	160.87%	157.44%	98.60%	94.91%	85.54%	100.00%	-
DPS	51.00	50.77	46.02	46.10	42.30	44.41	41.90	13.95%
YoY %	0.45%	10.32%	-0.17%	8.98%	-4.75%	5.99%	-	-
Horiz. %	121.72%	121.17%	109.83%	110.02%	100.95%	105.99%	100.00%	-
NAPS	4.24	4.20	4.28	3.82	3.00	3.63	3.67	10.07%
YoY %	0.95%	-1.87%	12.04%	27.33%	-17.36%	-1.09%	-	-
Horiz. %	115.53%	114.44%	116.62%	104.09%	81.74%	98.91%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 211,641
RPS	115.99	113.32	110.15	106.69	102.03	100.57	98.05	11.81%
YoY %	2.36%	2.88%	3.24%	4.57%	1.45%	2.57%	-	-
Horiz. %	118.30%	115.57%	112.34%	108.81%	104.06%	102.57%	100.00%	-
EPS	28.61	26.97	26.44	16.53	15.16	14.67	15.90	47.78%
YoY %	6.08%	2.00%	59.95%	9.04%	3.34%	-7.74%	-	-
Horiz. %	179.94%	169.62%	166.29%	103.96%	95.35%	92.26%	100.00%	-
DPS	13.79	13.72	12.46	12.46	10.89	12.27	10.74	18.07%
YoY %	0.51%	10.11%	0.00%	14.42%	-11.25%	14.25%	-	-
Horiz. %	128.40%	127.75%	116.01%	116.01%	101.40%	114.25%	100.00%	-
NAPS	1.1497	1.1348	1.1586	1.0324	0.7723	1.003	0.9404	14.29%
YoY %	1.31%	-2.05%	12.22%	33.68%	-23.00%	6.66%	-	-
Horiz. %	122.26%	120.67%	123.20%	109.78%	82.12%	106.66%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	4.86	4.82	5.35	4.50	4.28	4.18	4.18	-
P/RPS	1.14	1.15	1.31	1.14	1.08	1.15	1.09	3.02%
YoY %	-0.87%	-12.21%	14.91%	5.56%	-6.09%	5.50%	-	-
Horiz. %	104.59%	105.50%	120.18%	104.59%	99.08%	105.50%	100.00%	-
P/EPS	4.61	4.83	5.48	7.36	7.27	7.87	6.74	-22.31%
YoY %	-4.55%	-11.86%	-25.54%	1.24%	-7.62%	16.77%	-	-
Horiz. %	68.40%	71.66%	81.31%	109.20%	107.86%	116.77%	100.00%	-
EY	21.71	20.71	18.26	13.60	13.76	12.70	14.84	28.78%
YoY %	4.83%	13.42%	34.26%	-1.16%	8.35%	-14.42%	-	-
Horiz. %	146.29%	139.56%	123.05%	91.64%	92.72%	85.58%	100.00%	-
DY	10.49	10.53	8.60	10.24	9.88	10.62	10.02	3.09%
YoY %	-0.38%	22.44%	-16.02%	3.64%	-6.97%	5.99%	-	-
Horiz. %	104.69%	105.09%	85.83%	102.20%	98.60%	105.99%	100.00%	-
P/NAPS	1.15	1.15	1.25	1.18	1.43	1.15	1.14	0.58%
YoY %	0.00%	-8.00%	5.93%	-17.48%	24.35%	0.88%	-	-
Horiz. %	100.88%	100.88%	109.65%	103.51%	125.44%	100.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	18/02/08	19/11/07	27/08/07	29/05/07	12/02/07	20/11/06	18/08/06	-
Price	4.82	4.90	4.84	4.54	4.52	4.26	4.10	-
P/RPS	1.13	1.17	1.19	1.15	1.14	1.17	1.07	3.69%
YoY %	-3.42%	-1.68%	3.48%	0.88%	-2.56%	9.35%	-	-
Horiz. %	105.61%	109.35%	111.21%	107.48%	106.54%	109.35%	100.00%	-
P/EPS	4.57	4.91	4.95	7.42	7.68	8.02	6.61	-21.75%
YoY %	-6.92%	-0.81%	-33.29%	-3.39%	-4.24%	21.33%	-	-
Horiz. %	69.14%	74.28%	74.89%	112.25%	116.19%	121.33%	100.00%	-
EY	21.89	20.37	20.18	13.48	13.03	12.46	15.13	27.83%
YoY %	7.46%	0.94%	49.70%	3.45%	4.57%	-17.65%	-	-
Horiz. %	144.68%	134.63%	133.38%	89.09%	86.12%	82.35%	100.00%	-
DY	10.58	10.36	9.51	10.15	9.36	10.42	10.22	2.32%
YoY %	2.12%	8.94%	-6.31%	8.44%	-10.17%	1.96%	-	-
Horiz. %	103.52%	101.37%	93.05%	99.32%	91.59%	101.96%	100.00%	-
P/NAPS	1.14	1.17	1.13	1.19	1.51	1.17	1.12	1.18%
YoY %	-2.56%	3.54%	-5.04%	-21.19%	29.06%	4.46%	-	-
Horiz. %	101.79%	104.46%	100.89%	106.25%	134.82%	104.46%	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