[MNRB] QoQ Annualized Quarter 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- 11.32%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 943,748 981,232 834,127 832,070 837,284 872,692 751,400 16.39%
PBT 267,198 426,504 144,644 127,441 117,444 107,680 153,764 44.49%
Tax -18,634 -30,940 -15,165 -32,686 -32,324 -22,520 -38,581 -38.41%
NP 248,564 395,564 129,479 94,754 85,120 85,160 115,183 66.91%
-
NP to SH 248,564 395,564 129,479 94,754 85,120 85,160 115,183 66.91%
-
Tax Rate 6.97% 7.25% 10.48% 25.65% 27.52% 20.91% 25.09% -
Total Cost 695,184 585,668 704,648 737,316 752,164 787,532 636,217 6.08%
-
Net Worth 890,758 907,295 805,553 785,005 729,772 736,421 717,743 15.47%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 84,834 - 97,003 58,310 60,311 - 80,194 3.81%
Div Payout % 34.13% - 74.92% 61.54% 70.85% - 69.62% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 890,758 907,295 805,553 785,005 729,772 736,421 717,743 15.47%
NOSH 212,085 211,984 210,877 218,664 201,039 200,659 200,487 3.81%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 26.34% 40.31% 15.52% 11.39% 10.17% 9.76% 15.33% -
ROE 27.90% 43.60% 16.07% 12.07% 11.66% 11.56% 16.05% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 444.99 462.88 395.55 380.52 416.48 434.91 374.79 12.11%
EPS 117.20 186.60 61.40 43.33 42.34 42.44 57.50 60.68%
DPS 40.00 0.00 46.00 26.67 30.00 0.00 40.00 0.00%
NAPS 4.20 4.28 3.82 3.59 3.63 3.67 3.58 11.22%
Adjusted Per Share Value based on latest NOSH - 201,598
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 120.52 125.30 106.52 106.26 106.92 111.44 95.95 16.39%
EPS 31.74 50.51 16.53 12.10 10.87 10.87 14.71 66.90%
DPS 10.83 0.00 12.39 7.45 7.70 0.00 10.24 3.80%
NAPS 1.1375 1.1586 1.0287 1.0025 0.9319 0.9404 0.9166 15.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.82 5.35 4.50 4.28 4.18 4.18 3.76 -
P/RPS 1.08 1.16 1.14 1.12 1.00 0.96 1.00 5.25%
P/EPS 4.11 2.87 7.33 9.88 9.87 9.85 6.54 -26.61%
EY 24.32 34.88 13.64 10.12 10.13 10.15 15.28 36.28%
DY 8.30 0.00 10.22 6.23 7.18 0.00 10.64 -15.24%
P/NAPS 1.15 1.25 1.18 1.19 1.15 1.14 1.05 6.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 19/11/07 27/08/07 29/05/07 12/02/07 20/11/06 18/08/06 26/05/06 -
Price 4.90 4.84 4.54 4.52 4.26 4.10 3.72 -
P/RPS 1.10 1.05 1.15 1.19 1.02 0.94 0.99 7.26%
P/EPS 4.18 2.59 7.39 10.43 10.06 9.66 6.48 -25.32%
EY 23.92 38.55 13.52 9.59 9.94 10.35 15.44 33.85%
DY 8.16 0.00 10.13 5.90 7.04 0.00 10.75 -16.77%
P/NAPS 1.17 1.13 1.19 1.26 1.17 1.12 1.04 8.16%

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