[MNRB] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[MNRB] MNRB HOLDINGS BHD

Announcement Date

27-Aug-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 59.93%

YoY- 66.31%

Quarter Report

MNRB's Interim Report - 30 June 2007 _Amended_.pdf

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	1,391,532	1,237,881	1,009,523	862,579	767,801	717,490	682,096	12.61%
YoY %	12.41%	22.62%	17.04%	12.34%	7.01%	5.19%	-	-
Horiz. %	204.01%	181.48%	148.00%	126.46%	112.56%	105.19%	100.00%	-
PBT	137,544	1,816	99,431	224,350	163,892	110,614	121,855	2.03%
YoY %	7,474.01%	-98.17%	-55.68%	36.89%	48.17%	-9.22%	-	-
Horiz. %	112.88%	1.49%	81.60%	184.11%	134.50%	90.78%	100.00%	-
Tax	-40,988	-3,524	-22,134	-17,270	-39,379	-29,344	-36,761	1.82%
YoY %	-1,063.11%	84.08%	-28.16%	56.14%	-34.20%	20.18%	-	-
Horiz. %	111.50%	9.59%	60.21%	46.98%	107.12%	79.82%	100.00%	-
NP	96,556	-1,708	77,297	207,080	124,513	81,270	85,094	2.12%
YoY %	5,753.16%	-102.21%	-62.67%	66.31%	53.21%	-4.49%	-	-
Horiz. %	113.47%	-2.01%	90.84%	243.35%	146.32%	95.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	96,556	-1,708	77,297	207,080	124,513	81,270	85,094	2.12%
YoY %	5,753.16%	-102.21%	-62.67%	66.31%	53.21%	-4.49%	-	-
Horiz. %	113.47%	-2.01%	90.84%	243.35%	146.32%	95.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.80%	194.05%	22.26%	7.70%	24.03%	26.53%	30.17%	-
YoY %	-84.64%	771.74%	189.09%	-67.96%	-9.42%	-12.06%	-	-
Horiz. %	98.77%	643.19%	73.78%	25.52%	79.65%	87.94%	100.00%	-
Total Cost	1,294,976	1,239,589	932,226	655,499	643,288	636,220	597,002	13.76%
YoY %	4.47%	32.97%	42.22%	1.90%	1.11%	6.57%	-	-
Horiz. %	216.91%	207.64%	156.15%	109.80%	107.75%	106.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	928,678	889,959	904,620	907,295	736,421	669,357	633,927	6.56%
YoY %	4.35%	-1.62%	-0.29%	23.20%	10.02%	5.59%	-	-
Horiz. %	146.50%	140.39%	142.70%	143.12%	116.17%	105.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	21,445	84,487	97,563	84,078	59,379	58,440	-
YoY %	-	-74.62%	-13.40%	16.04%	41.60%	1.61%	-	-
Horiz. %	-	36.70%	144.57%	166.95%	143.87%	101.61%	100.00%	-
Div Payout %	-	0.00%	109.30%	47.11%	67.53%	73.06%	68.68%	-
YoY %	-	0.00%	132.01%	-30.24%	-7.57%	6.38%	-	-
Horiz. %	-	0.00%	159.14%	68.59%	98.33%	106.38%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	928,678	889,959	904,620	907,295	736,421	669,357	633,927	6.56%
YoY %	4.35%	-1.62%	-0.29%	23.20%	10.02%	5.59%	-	-
Horiz. %	146.50%	140.39%	142.70%	143.12%	116.17%	105.59%	100.00%	-
NOSH	212,512	213,932	212,851	211,984	200,659	197,450	195,054	1.43%
YoY %	-0.66%	0.51%	0.41%	5.64%	1.63%	1.23%	-	-
Horiz. %	108.95%	109.68%	109.12%	108.68%	102.87%	101.23%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	6.94%	-0.14%	7.66%	24.01%	16.22%	11.33%	12.48%	-
YoY %	5,057.14%	-101.83%	-68.10%	48.03%	43.16%	-9.21%	-	-
Horiz. %	55.61%	-1.12%	61.38%	192.39%	129.97%	90.79%	100.00%	-
ROE	10.40%	-0.19%	8.54%	22.82%	16.91%	12.14%	13.42%	-
YoY %	5,573.68%	-102.22%	-62.58%	34.95%	39.29%	-9.54%	-	-
Horiz. %	77.50%	-1.42%	63.64%	170.04%	126.01%	90.46%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	654.80	578.63	474.28	406.91	382.64	363.38	349.69	11.01%
YoY %	13.16%	22.00%	16.56%	6.34%	5.30%	3.91%	-	-
Horiz. %	187.25%	165.47%	135.63%	116.36%	109.42%	103.91%	100.00%	-
EPS	45.44	-0.80	36.31	97.69	62.05	41.16	43.63	0.67%
YoY %	5,780.00%	-102.20%	-62.83%	57.44%	50.75%	-5.66%	-	-
Horiz. %	104.15%	-1.83%	83.22%	223.91%	142.22%	94.34%	100.00%	-
DPS	0.00	10.00	40.00	46.02	41.90	30.00	30.00	-
YoY %	0.00%	-75.00%	-13.08%	9.83%	39.67%	0.00%	-	-
Horiz. %	0.00%	33.33%	133.33%	153.40%	139.67%	100.00%	100.00%	-
NAPS	4.37	4.16	4.25	4.28	3.67	3.39	3.25	5.05%
YoY %	5.05%	-2.12%	-0.70%	16.62%	8.26%	4.31%	-	-
Horiz. %	134.46%	128.00%	130.77%	131.69%	112.92%	104.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 211,984
RPS	177.70	158.08	128.92	110.15	98.05	91.62	87.10	12.61%
YoY %	12.41%	22.62%	17.04%	12.34%	7.02%	5.19%	-	-
Horiz. %	204.02%	181.49%	148.01%	126.46%	112.57%	105.19%	100.00%	-
EPS	12.33	-0.22	9.87	26.44	15.90	10.38	10.87	2.12%
YoY %	5,704.55%	-102.23%	-62.67%	66.29%	53.18%	-4.51%	-	-
Horiz. %	113.43%	-2.02%	90.80%	243.24%	146.27%	95.49%	100.00%	-
DPS	0.00	2.74	10.79	12.46	10.74	7.58	7.46	-
YoY %	0.00%	-74.61%	-13.40%	16.01%	41.69%	1.61%	-	-
Horiz. %	0.00%	36.73%	144.64%	167.02%	143.97%	101.61%	100.00%	-
NAPS	1.1859	1.1365	1.1552	1.1586	0.9404	0.8548	0.8095	6.56%
YoY %	4.35%	-1.62%	-0.29%	23.20%	10.01%	5.60%	-	-
Horiz. %	146.50%	140.40%	142.71%	143.13%	116.17%	105.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.68	3.00	4.42	5.35	4.18	3.52	3.20	-
P/RPS	0.41	0.52	0.93	1.31	1.09	0.97	0.92	-12.59%
YoY %	-21.15%	-44.09%	-29.01%	20.18%	12.37%	5.43%	-	-
Horiz. %	44.57%	56.52%	101.09%	142.39%	118.48%	105.43%	100.00%	-
P/EPS	5.90	-375.76	12.17	5.48	6.74	8.55	7.34	-3.57%
YoY %	101.57%	-3,187.59%	122.08%	-18.69%	-21.17%	16.49%	-	-
Horiz. %	80.38%	-5,119.35%	165.80%	74.66%	91.83%	116.49%	100.00%	-
EY	16.95	-0.27	8.22	18.26	14.84	11.69	13.63	3.69%
YoY %	6,377.78%	-103.28%	-54.98%	23.05%	26.95%	-14.23%	-	-
Horiz. %	124.36%	-1.98%	60.31%	133.97%	108.88%	85.77%	100.00%	-
DY	0.00	3.33	9.05	8.60	10.02	8.52	9.38	-
YoY %	0.00%	-63.20%	5.23%	-14.17%	17.61%	-9.17%	-	-
Horiz. %	0.00%	35.50%	96.48%	91.68%	106.82%	90.83%	100.00%	-
P/NAPS	0.61	0.72	1.04	1.25	1.14	1.04	0.98	-7.59%
YoY %	-15.28%	-30.77%	-16.80%	9.65%	9.62%	6.12%	-	-
Horiz. %	62.24%	73.47%	106.12%	127.55%	116.33%	106.12%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/10	28/08/09	28/08/08	27/08/07	18/08/06	26/08/05	27/08/04	-
Price	2.59	3.26	4.30	4.84	4.10	3.74	3.16	-
P/RPS	0.40	0.56	0.91	1.19	1.07	1.03	0.90	-12.63%
YoY %	-28.57%	-38.46%	-23.53%	11.21%	3.88%	14.44%	-	-
Horiz. %	44.44%	62.22%	101.11%	132.22%	118.89%	114.44%	100.00%	-
P/EPS	5.70	-408.33	11.84	4.95	6.61	9.09	7.24	-3.90%
YoY %	101.40%	-3,548.73%	139.19%	-25.11%	-27.28%	25.55%	-	-
Horiz. %	78.73%	-5,639.92%	163.54%	68.37%	91.30%	125.55%	100.00%	-
EY	17.54	-0.24	8.45	20.18	15.13	11.01	13.81	4.06%
YoY %	7,408.33%	-102.84%	-58.13%	33.38%	37.42%	-20.28%	-	-
Horiz. %	127.01%	-1.74%	61.19%	146.13%	109.56%	79.72%	100.00%	-
DY	0.00	3.07	9.30	9.51	10.22	8.02	9.49	-
YoY %	0.00%	-66.99%	-2.21%	-6.95%	27.43%	-15.49%	-	-
Horiz. %	0.00%	32.35%	98.00%	100.21%	107.69%	84.51%	100.00%	-
P/NAPS	0.59	0.78	1.01	1.13	1.12	1.10	0.97	-7.94%
YoY %	-24.36%	-22.77%	-10.62%	0.89%	1.82%	13.40%	-	-
Horiz. %	60.82%	80.41%	104.12%	116.49%	115.46%	113.40%	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