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

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	1,345,183	1,173,819	978,555	835,444	753,889	706,648	674,391	12.19%
YoY %	14.60%	19.95%	17.13%	10.82%	6.69%	4.78%	-	-
Horiz. %	199.47%	174.06%	145.10%	123.88%	111.79%	104.78%	100.00%	-
PBT	75,370	40,457	193,955	144,644	151,498	122,425	123,778	-7.93%
YoY %	86.30%	-79.14%	34.09%	-4.52%	23.75%	-1.09%	-	-
Horiz. %	60.89%	32.69%	156.70%	116.86%	122.39%	98.91%	100.00%	-
Tax	-27,202	-14,169	-23,514	-15,165	-37,277	-32,511	-36,476	-4.76%
YoY %	-91.98%	39.74%	-55.05%	59.32%	-14.66%	10.87%	-	-
Horiz. %	74.58%	38.84%	64.46%	41.58%	102.20%	89.13%	100.00%	-
NP	48,168	26,288	170,441	129,479	114,221	89,914	87,302	-9.43%
YoY %	83.23%	-84.58%	31.64%	13.36%	27.03%	2.99%	-	-
Horiz. %	55.17%	30.11%	195.23%	148.31%	130.83%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,168	26,288	170,441	129,479	114,221	89,914	87,302	-9.43%
YoY %	83.23%	-84.58%	31.64%	13.36%	27.03%	2.99%	-	-
Horiz. %	55.17%	30.11%	195.23%	148.31%	130.83%	102.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.09%	35.02%	12.12%	10.48%	24.61%	26.56%	29.47%	-
YoY %	3.06%	188.94%	15.65%	-57.42%	-7.34%	-9.87%	-	-
Horiz. %	122.46%	118.83%	41.13%	35.56%	83.51%	90.13%	100.00%	-
Total Cost	1,297,015	1,147,531	808,114	705,965	639,668	616,734	587,089	14.11%
YoY %	13.03%	42.00%	14.47%	10.36%	3.72%	5.05%	-	-
Horiz. %	220.92%	195.46%	137.65%	120.25%	108.96%	105.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	910,005	851,903	885,564	808,469	767,245	671,539	604,771	7.04%
YoY %	6.82%	-3.80%	9.54%	5.37%	14.25%	11.04%	-	-
Horiz. %	150.47%	140.86%	146.43%	133.68%	126.87%	111.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	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 %	-	81.58%	49.57%	75.35%	73.61%	66.04%	66.94%	-
YoY %	-	64.58%	-34.21%	2.36%	11.46%	-1.34%	-	-
Horiz. %	-	121.87%	74.05%	112.56%	109.96%	98.66%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	910,005	851,903	885,564	808,469	767,245	671,539	604,771	7.04%
YoY %	6.82%	-3.80%	9.54%	5.37%	14.25%	11.04%	-	-
Horiz. %	150.47%	140.86%	146.43%	133.68%	126.87%	111.04%	100.00%	-
NOSH	214,119	212,975	210,347	211,641	213,717	201,059	195,087	1.56%
YoY %	0.54%	1.25%	-0.61%	-0.97%	6.30%	3.06%	-	-
Horiz. %	109.76%	109.17%	107.82%	108.49%	109.55%	103.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.58%	2.24%	17.42%	15.50%	15.15%	12.72%	12.95%	-
YoY %	59.82%	-87.14%	12.39%	2.31%	19.10%	-1.78%	-	-
Horiz. %	27.64%	17.30%	134.52%	119.69%	116.99%	98.22%	100.00%	-
ROE	5.29%	3.09%	19.25%	16.02%	14.89%	13.39%	14.44%	-
YoY %	71.20%	-83.95%	20.16%	7.59%	11.20%	-7.27%	-	-
Horiz. %	36.63%	21.40%	133.31%	110.94%	103.12%	92.73%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	628.24	551.15	465.21	394.75	352.75	351.46	345.69	10.46%
YoY %	13.99%	18.47%	17.85%	11.91%	0.37%	1.67%	-	-
Horiz. %	181.74%	159.43%	134.57%	114.19%	102.04%	101.67%	100.00%	-
EPS	22.50	12.34	81.03	61.18	53.44	44.72	44.75	-10.82%
YoY %	82.33%	-84.77%	32.45%	14.48%	19.50%	-0.07%	-	-
Horiz. %	50.28%	27.58%	181.07%	136.72%	119.42%	99.93%	100.00%	-
DPS	0.00	10.00	40.00	46.10	39.34	29.53	30.00	-
YoY %	0.00%	-75.00%	-13.23%	17.18%	33.22%	-1.57%	-	-
Horiz. %	0.00%	33.33%	133.33%	153.67%	131.13%	98.43%	100.00%	-
NAPS	4.25	4.00	4.21	3.82	3.59	3.34	3.10	5.39%
YoY %	6.25%	-4.99%	10.21%	6.41%	7.49%	7.74%	-	-
Horiz. %	137.10%	129.03%	135.81%	123.23%	115.81%	107.74%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 211,641
RPS	171.78	149.90	124.96	106.69	96.27	90.24	86.12	12.19%
YoY %	14.60%	19.96%	17.12%	10.82%	6.68%	4.78%	-	-
Horiz. %	199.47%	174.06%	145.10%	123.89%	111.79%	104.78%	100.00%	-
EPS	6.15	3.36	21.77	16.53	14.59	11.48	11.15	-9.43%
YoY %	83.04%	-84.57%	31.70%	13.30%	27.09%	2.96%	-	-
Horiz. %	55.16%	30.13%	195.25%	148.25%	130.85%	102.96%	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	1.1621	1.0879	1.1309	1.0324	0.9798	0.8576	0.7723	7.04%
YoY %	6.82%	-3.80%	9.54%	5.37%	14.25%	11.04%	-	-
Horiz. %	150.47%	140.86%	146.43%	133.68%	126.87%	111.04%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	3.04	2.75	4.56	4.50	3.76	3.46	3.60	-
P/RPS	0.48	0.50	0.98	1.14	1.07	0.98	1.04	-12.08%
YoY %	-4.00%	-48.98%	-14.04%	6.54%	9.18%	-5.77%	-	-
Horiz. %	46.15%	48.08%	94.23%	109.62%	102.88%	94.23%	100.00%	-
P/EPS	13.51	22.28	5.63	7.36	7.04	7.74	8.04	9.03%
YoY %	-39.36%	295.74%	-23.51%	4.55%	-9.04%	-3.73%	-	-
Horiz. %	168.03%	277.11%	70.02%	91.54%	87.56%	96.27%	100.00%	-
EY	7.40	4.49	17.77	13.60	14.21	12.92	12.43	-8.27%
YoY %	64.81%	-74.73%	30.66%	-4.29%	9.98%	3.94%	-	-
Horiz. %	59.53%	36.12%	142.96%	109.41%	114.32%	103.94%	100.00%	-
DY	0.00	3.64	8.77	10.24	10.46	8.54	8.33	-
YoY %	0.00%	-58.49%	-14.36%	-2.10%	22.48%	2.52%	-	-
Horiz. %	0.00%	43.70%	105.28%	122.93%	125.57%	102.52%	100.00%	-
P/NAPS	0.72	0.69	1.08	1.18	1.05	1.04	1.16	-7.63%
YoY %	4.35%	-36.11%	-8.47%	12.38%	0.96%	-10.34%	-	-
Horiz. %	62.07%	59.48%	93.10%	101.72%	90.52%	89.66%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	27/05/09	30/05/08	29/05/07	26/05/06	12/05/05	14/05/04	-
Price	2.89	3.12	4.80	4.54	3.72	3.62	3.20	-
P/RPS	0.46	0.57	1.03	1.15	1.05	1.03	0.93	-11.06%
YoY %	-19.30%	-44.66%	-10.43%	9.52%	1.94%	10.75%	-	-
Horiz. %	49.46%	61.29%	110.75%	123.66%	112.90%	110.75%	100.00%	-
P/EPS	12.85	25.28	5.92	7.42	6.96	8.09	7.15	10.25%
YoY %	-49.17%	327.03%	-20.22%	6.61%	-13.97%	13.15%	-	-
Horiz. %	179.72%	353.57%	82.80%	103.78%	97.34%	113.15%	100.00%	-
EY	7.78	3.96	16.88	13.48	14.37	12.35	13.98	-9.30%
YoY %	96.46%	-76.54%	25.22%	-6.19%	16.36%	-11.66%	-	-
Horiz. %	55.65%	28.33%	120.74%	96.42%	102.79%	88.34%	100.00%	-
DY	0.00	3.21	8.33	10.15	10.58	8.16	9.38	-
YoY %	0.00%	-61.46%	-17.93%	-4.06%	29.66%	-13.01%	-	-
Horiz. %	0.00%	34.22%	88.81%	108.21%	112.79%	86.99%	100.00%	-
P/NAPS	0.68	0.78	1.14	1.19	1.04	1.08	1.03	-6.68%
YoY %	-12.82%	-31.58%	-4.20%	14.42%	-3.70%	4.85%	-	-
Horiz. %	66.02%	75.73%	110.68%	115.53%	100.97%	104.85%	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