[MNRB] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -0.05%
YoY- 1.54%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 981,232 834,127 832,070 837,284 872,692 751,400 770,416 17.55%
PBT 426,504 144,644 127,441 117,444 107,680 153,764 118,528 135.37%
Tax -30,940 -15,165 -32,686 -32,324 -22,520 -38,581 -29,778 2.59%
NP 395,564 129,479 94,754 85,120 85,160 115,183 88,749 171.57%
-
NP to SH 395,564 129,479 94,754 85,120 85,160 115,183 88,749 171.57%
-
Tax Rate 7.25% 10.48% 25.65% 27.52% 20.91% 25.09% 25.12% -
Total Cost 585,668 704,648 737,316 752,164 787,532 636,217 681,666 -9.64%
-
Net Worth 907,295 805,553 785,005 729,772 736,421 717,743 693,062 19.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 97,003 58,310 60,311 - 80,194 53,415 -
Div Payout % - 74.92% 61.54% 70.85% - 69.62% 60.19% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 907,295 805,553 785,005 729,772 736,421 717,743 693,062 19.72%
NOSH 211,984 210,877 218,664 201,039 200,659 200,487 200,306 3.86%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 40.31% 15.52% 11.39% 10.17% 9.76% 15.33% 11.52% -
ROE 43.60% 16.07% 12.07% 11.66% 11.56% 16.05% 12.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 462.88 395.55 380.52 416.48 434.91 374.79 384.62 13.18%
EPS 186.60 61.40 43.33 42.34 42.44 57.50 44.31 161.46%
DPS 0.00 46.00 26.67 30.00 0.00 40.00 26.67 -
NAPS 4.28 3.82 3.59 3.63 3.67 3.58 3.46 15.27%
Adjusted Per Share Value based on latest NOSH - 216,378
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 125.30 106.52 106.26 106.92 111.44 95.95 98.38 17.54%
EPS 50.51 16.53 12.10 10.87 10.87 14.71 11.33 171.61%
DPS 0.00 12.39 7.45 7.70 0.00 10.24 6.82 -
NAPS 1.1586 1.0287 1.0025 0.9319 0.9404 0.9166 0.885 19.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.35 4.50 4.28 4.18 4.18 3.76 3.86 -
P/RPS 1.16 1.14 1.12 1.00 0.96 1.00 1.00 10.43%
P/EPS 2.87 7.33 9.88 9.87 9.85 6.54 8.71 -52.39%
EY 34.88 13.64 10.12 10.13 10.15 15.28 11.48 110.20%
DY 0.00 10.22 6.23 7.18 0.00 10.64 6.91 -
P/NAPS 1.25 1.18 1.19 1.15 1.14 1.05 1.12 7.61%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 29/05/07 12/02/07 20/11/06 18/08/06 26/05/06 20/02/06 -
Price 4.84 4.54 4.52 4.26 4.10 3.72 3.74 -
P/RPS 1.05 1.15 1.19 1.02 0.94 0.99 0.97 5.44%
P/EPS 2.59 7.39 10.43 10.06 9.66 6.48 8.44 -54.60%
EY 38.55 13.52 9.59 9.94 10.35 15.44 11.85 120.02%
DY 0.00 10.13 5.90 7.04 0.00 10.75 7.13 -
P/NAPS 1.13 1.19 1.26 1.17 1.12 1.04 1.08 3.07%

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