[MNRB] YoY TTM 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- 3.36%
YoY- 26.46%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,308,373 1,170,421 908,316 798,957 741,258 695,045 719,260 10.47%
PBT 123,281 -1,087 236,411 158,183 126,128 118,999 116,105 1.00%
Tax -21,187 -15,473 -12,396 -39,458 -32,242 -34,169 -31,527 -6.40%
NP 102,094 -16,560 224,015 118,725 93,886 84,830 84,578 3.18%
-
NP to SH 102,094 -16,560 224,015 118,725 93,886 84,830 84,578 3.18%
-
Tax Rate 17.19% - 5.24% 24.94% 25.56% 28.71% 27.15% -
Total Cost 1,206,279 1,186,981 684,301 680,232 647,372 610,215 634,682 11.28%
-
Net Worth 920,723 842,950 900,291 604,794 722,641 648,180 602,424 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 - 52,997 107,961 85,280 61,440 58,782 68,086 -
Div Payout % - 0.00% 48.19% 71.83% 65.44% 69.29% 80.50% -
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 920,723 842,950 900,291 604,794 722,641 648,180 602,424 7.31%
NOSH 213,130 213,405 212,333 201,598 208,855 197,015 194,330 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 7.80% -1.41% 24.66% 14.86% 12.67% 12.20% 11.76% -
ROE 11.09% -1.96% 24.88% 19.63% 12.99% 13.09% 14.04% -
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 613.88 548.45 427.78 396.31 354.91 352.79 370.12 8.79%
EPS 47.90 -7.76 105.50 58.89 44.95 43.06 43.52 1.60%
DPS 0.00 25.00 51.00 42.30 29.42 30.00 35.00 -
NAPS 4.32 3.95 4.24 3.00 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 167.08 149.46 115.99 102.03 94.66 88.76 91.85 10.47%
EPS 13.04 -2.11 28.61 15.16 11.99 10.83 10.80 3.18%
DPS 0.00 6.77 13.79 10.89 7.85 7.51 8.69 -
NAPS 1.1758 1.0764 1.1497 0.7723 0.9228 0.8277 0.7693 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 0.50 0.53 1.14 1.08 1.09 1.01 0.89 -9.15%
P/EPS 6.45 -37.11 4.61 7.27 8.59 8.31 7.58 -2.65%
EY 15.50 -2.69 21.71 13.76 11.65 12.03 13.19 2.72%
DY 0.00 8.68 10.49 9.88 7.62 8.38 10.61 -
P/NAPS 0.72 0.73 1.15 1.43 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 0.44 0.55 1.13 1.14 1.05 0.99 0.96 -12.18%
P/EPS 5.70 -38.66 4.57 7.68 8.32 8.08 8.18 -5.83%
EY 17.55 -2.59 21.89 13.03 12.02 12.37 12.23 6.19%
DY 0.00 8.33 10.58 9.36 7.87 8.62 9.83 -
P/NAPS 0.63 0.76 1.14 1.51 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