[MNRB] YoY Annualized Quarter 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- 11.32%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,366,216 1,186,810 930,989 832,070 770,416 719,798 697,902 11.83%
PBT 100,173 -10,258 249,797 127,441 118,528 113,737 119,961 -2.95%
Tax -27,630 -18,273 -28,994 -32,686 -29,778 -30,137 -31,506 -2.16%
NP 72,542 -28,532 220,802 94,754 88,749 83,600 88,454 -3.24%
-
NP to SH 72,542 -28,532 220,802 94,754 88,749 83,600 88,454 -3.24%
-
Tax Rate 27.58% - 11.61% 25.65% 25.12% 26.50% 26.26% -
Total Cost 1,293,673 1,215,342 710,186 737,316 681,666 636,198 609,448 13.35%
-
Net Worth 921,718 841,055 899,849 785,005 693,062 645,239 603,100 7.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - 28,390 70,742 58,310 53,415 52,299 51,879 -
Div Payout % - 0.00% 32.04% 61.54% 60.19% 62.56% 58.65% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 921,718 841,055 899,849 785,005 693,062 645,239 603,100 7.31%
NOSH 213,360 212,925 212,228 218,664 200,306 196,121 194,548 1.54%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.31% -2.40% 23.72% 11.39% 11.52% 11.61% 12.67% -
ROE 7.87% -3.39% 24.54% 12.07% 12.81% 12.96% 14.67% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 640.33 557.38 438.67 380.52 384.62 367.02 358.73 10.12%
EPS 34.00 -13.40 104.04 43.33 44.31 42.63 45.47 -4.72%
DPS 0.00 13.33 33.33 26.67 26.67 26.67 26.67 -
NAPS 4.32 3.95 4.24 3.59 3.46 3.29 3.10 5.68%
Adjusted Per Share Value based on latest NOSH - 201,598
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 174.47 151.56 118.89 106.26 98.38 91.92 89.12 11.83%
EPS 9.26 -3.64 28.20 12.10 11.33 10.68 11.30 -3.26%
DPS 0.00 3.63 9.03 7.45 6.82 6.68 6.63 -
NAPS 1.177 1.074 1.1491 1.0025 0.885 0.824 0.7702 7.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.09 2.88 4.86 4.28 3.86 3.58 3.30 -
P/RPS 0.48 0.52 1.11 1.12 1.00 0.98 0.92 -10.26%
P/EPS 9.09 -21.49 4.67 9.88 8.71 8.40 7.26 3.81%
EY 11.00 -4.65 21.41 10.12 11.48 11.91 13.78 -3.68%
DY 0.00 4.63 6.86 6.23 6.91 7.45 8.08 -
P/NAPS 0.72 0.73 1.15 1.19 1.12 1.09 1.06 -6.23%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 18/02/08 12/02/07 20/02/06 22/02/05 26/02/04 -
Price 2.73 3.00 4.82 4.52 3.74 3.48 3.56 -
P/RPS 0.43 0.54 1.10 1.19 0.97 0.95 0.99 -12.96%
P/EPS 8.03 -22.39 4.63 10.43 8.44 8.16 7.83 0.42%
EY 12.45 -4.47 21.59 9.59 11.85 12.25 12.77 -0.42%
DY 0.00 4.44 6.92 5.90 7.13 7.66 7.49 -
P/NAPS 0.63 0.76 1.14 1.26 1.08 1.06 1.15 -9.53%

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