[MNRB] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -37.16%
YoY- 192.02%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,105,104 978,555 930,989 943,748 981,232 834,127 832,070 20.84%
PBT 48,408 193,955 249,797 267,198 426,504 144,644 127,441 -47.58%
Tax -25,420 -23,514 -28,994 -18,634 -30,940 -15,165 -32,686 -15.44%
NP 22,988 170,441 220,802 248,564 395,564 129,479 94,754 -61.13%
-
NP to SH 22,988 170,441 220,802 248,564 395,564 129,479 94,754 -61.13%
-
Tax Rate 52.51% 12.12% 11.61% 6.97% 7.25% 10.48% 25.65% -
Total Cost 1,082,116 808,114 710,186 695,184 585,668 704,648 737,316 29.17%
-
Net Worth 904,620 893,594 899,849 890,758 907,295 805,553 785,005 9.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 84,902 70,742 84,834 - 97,003 58,310 -
Div Payout % - 49.81% 32.04% 34.13% - 74.92% 61.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 904,620 893,594 899,849 890,758 907,295 805,553 785,005 9.92%
NOSH 212,851 212,255 212,228 212,085 211,984 210,877 218,664 -1.78%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.08% 17.42% 23.72% 26.34% 40.31% 15.52% 11.39% -
ROE 2.54% 19.07% 24.54% 27.90% 43.60% 16.07% 12.07% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 519.19 461.03 438.67 444.99 462.88 395.55 380.52 23.04%
EPS 10.80 80.30 104.04 117.20 186.60 61.40 43.33 -60.42%
DPS 0.00 40.00 33.33 40.00 0.00 46.00 26.67 -
NAPS 4.25 4.21 4.24 4.20 4.28 3.82 3.59 11.91%
Adjusted Per Share Value based on latest NOSH - 211,591
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 141.12 124.96 118.89 120.52 125.30 106.52 106.26 20.84%
EPS 2.94 21.77 28.20 31.74 50.51 16.53 12.10 -61.09%
DPS 0.00 10.84 9.03 10.83 0.00 12.39 7.45 -
NAPS 1.1552 1.1411 1.1491 1.1375 1.1586 1.0287 1.0025 9.92%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.42 4.56 4.86 4.82 5.35 4.50 4.28 -
P/RPS 0.85 0.99 1.11 1.08 1.16 1.14 1.12 -16.81%
P/EPS 40.93 5.68 4.67 4.11 2.87 7.33 9.88 158.16%
EY 2.44 17.61 21.41 24.32 34.88 13.64 10.12 -61.29%
DY 0.00 8.77 6.86 8.30 0.00 10.22 6.23 -
P/NAPS 1.04 1.08 1.15 1.15 1.25 1.18 1.19 -8.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 30/05/08 18/02/08 19/11/07 27/08/07 29/05/07 12/02/07 -
Price 4.30 4.80 4.82 4.90 4.84 4.54 4.52 -
P/RPS 0.83 1.04 1.10 1.10 1.05 1.15 1.19 -21.36%
P/EPS 39.81 5.98 4.63 4.18 2.59 7.39 10.43 144.43%
EY 2.51 16.73 21.59 23.92 38.55 13.52 9.59 -59.11%
DY 0.00 8.33 6.92 8.16 0.00 10.13 5.90 -
P/NAPS 1.01 1.14 1.14 1.17 1.13 1.19 1.26 -13.72%

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