[MNRB] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 29.78%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 832,070 837,284 872,692 751,400 770,416 765,590 817,044 1.21%
PBT 127,441 117,444 107,680 153,764 118,528 108,326 58,104 68.57%
Tax -32,686 -32,324 -22,520 -38,581 -29,778 -24,494 -14,112 74.79%
NP 94,754 85,120 85,160 115,183 88,749 83,832 43,992 66.54%
-
NP to SH 94,754 85,120 85,160 115,183 88,749 83,832 43,992 66.54%
-
Tax Rate 25.65% 27.52% 20.91% 25.09% 25.12% 22.61% 24.29% -
Total Cost 737,316 752,164 787,532 636,217 681,666 681,758 773,052 -3.09%
-
Net Worth 785,005 729,772 736,421 717,743 693,062 683,090 669,357 11.17%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 58,310 60,311 - 80,194 53,415 39,599 - -
Div Payout % 61.54% 70.85% - 69.62% 60.19% 47.24% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 785,005 729,772 736,421 717,743 693,062 683,090 669,357 11.17%
NOSH 218,664 201,039 200,659 200,487 200,306 197,997 197,450 7.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 11.39% 10.17% 9.76% 15.33% 11.52% 10.95% 5.38% -
ROE 12.07% 11.66% 11.56% 16.05% 12.81% 12.27% 6.57% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 380.52 416.48 434.91 374.79 384.62 386.67 413.80 -5.42%
EPS 43.33 42.34 42.44 57.50 44.31 42.34 22.28 55.61%
DPS 26.67 30.00 0.00 40.00 26.67 20.00 0.00 -
NAPS 3.59 3.63 3.67 3.58 3.46 3.45 3.39 3.88%
Adjusted Per Share Value based on latest NOSH - 213,717
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 106.26 106.92 111.44 95.95 98.38 97.77 104.34 1.21%
EPS 12.10 10.87 10.87 14.71 11.33 10.71 5.62 66.50%
DPS 7.45 7.70 0.00 10.24 6.82 5.06 0.00 -
NAPS 1.0025 0.9319 0.9404 0.9166 0.885 0.8723 0.8548 11.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.28 4.18 4.18 3.76 3.86 3.70 3.52 -
P/RPS 1.12 1.00 0.96 1.00 1.00 0.96 0.85 20.12%
P/EPS 9.88 9.87 9.85 6.54 8.71 8.74 15.80 -26.81%
EY 10.12 10.13 10.15 15.28 11.48 11.44 6.33 36.60%
DY 6.23 7.18 0.00 10.64 6.91 5.41 0.00 -
P/NAPS 1.19 1.15 1.14 1.05 1.12 1.07 1.04 9.37%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 20/11/06 18/08/06 26/05/06 20/02/06 18/11/05 26/08/05 -
Price 4.52 4.26 4.10 3.72 3.74 3.70 3.74 -
P/RPS 1.19 1.02 0.94 0.99 0.97 0.96 0.90 20.40%
P/EPS 10.43 10.06 9.66 6.48 8.44 8.74 16.79 -27.13%
EY 9.59 9.94 10.35 15.44 11.85 11.44 5.96 37.19%
DY 5.90 7.04 0.00 10.75 7.13 5.41 0.00 -
P/NAPS 1.26 1.17 1.12 1.04 1.08 1.07 1.10 9.44%

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