[MNRB] QoQ Annualized Quarter 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- 205.5%
YoY- 364.5%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 978,555 930,989 943,748 981,232 834,127 832,070 837,284 10.94%
PBT 193,955 249,797 267,198 426,504 144,644 127,441 117,444 39.67%
Tax -23,514 -28,994 -18,634 -30,940 -15,165 -32,686 -32,324 -19.09%
NP 170,441 220,802 248,564 395,564 129,479 94,754 85,120 58.79%
-
NP to SH 170,441 220,802 248,564 395,564 129,479 94,754 85,120 58.79%
-
Tax Rate 12.12% 11.61% 6.97% 7.25% 10.48% 25.65% 27.52% -
Total Cost 808,114 710,186 695,184 585,668 704,648 737,316 752,164 4.89%
-
Net Worth 893,594 899,849 890,758 907,295 805,553 785,005 729,772 14.44%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 84,902 70,742 84,834 - 97,003 58,310 60,311 25.58%
Div Payout % 49.81% 32.04% 34.13% - 74.92% 61.54% 70.85% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 893,594 899,849 890,758 907,295 805,553 785,005 729,772 14.44%
NOSH 212,255 212,228 212,085 211,984 210,877 218,664 201,039 3.68%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.42% 23.72% 26.34% 40.31% 15.52% 11.39% 10.17% -
ROE 19.07% 24.54% 27.90% 43.60% 16.07% 12.07% 11.66% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 461.03 438.67 444.99 462.88 395.55 380.52 416.48 7.00%
EPS 80.30 104.04 117.20 186.60 61.40 43.33 42.34 53.15%
DPS 40.00 33.33 40.00 0.00 46.00 26.67 30.00 21.12%
NAPS 4.21 4.24 4.20 4.28 3.82 3.59 3.63 10.37%
Adjusted Per Share Value based on latest NOSH - 211,984
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 124.96 118.89 120.52 125.30 106.52 106.26 106.92 10.94%
EPS 21.77 28.20 31.74 50.51 16.53 12.10 10.87 58.81%
DPS 10.84 9.03 10.83 0.00 12.39 7.45 7.70 25.58%
NAPS 1.1411 1.1491 1.1375 1.1586 1.0287 1.0025 0.9319 14.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.56 4.86 4.82 5.35 4.50 4.28 4.18 -
P/RPS 0.99 1.11 1.08 1.16 1.14 1.12 1.00 -0.66%
P/EPS 5.68 4.67 4.11 2.87 7.33 9.88 9.87 -30.79%
EY 17.61 21.41 24.32 34.88 13.64 10.12 10.13 44.52%
DY 8.77 6.86 8.30 0.00 10.22 6.23 7.18 14.25%
P/NAPS 1.08 1.15 1.15 1.25 1.18 1.19 1.15 -4.09%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 18/02/08 19/11/07 27/08/07 29/05/07 12/02/07 20/11/06 -
Price 4.80 4.82 4.90 4.84 4.54 4.52 4.26 -
P/RPS 1.04 1.10 1.10 1.05 1.15 1.19 1.02 1.30%
P/EPS 5.98 4.63 4.18 2.59 7.39 10.43 10.06 -29.28%
EY 16.73 21.59 23.92 38.55 13.52 9.59 9.94 41.44%
DY 8.33 6.92 8.16 0.00 10.13 5.90 7.04 11.85%
P/NAPS 1.14 1.14 1.17 1.13 1.19 1.26 1.17 -1.71%

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