[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -81.52%
YoY- 93.58%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 834,127 624,053 418,642 218,173 751,400 577,812 382,795 68.15%
PBT 144,644 95,581 58,722 26,920 153,764 88,896 54,163 92.60%
Tax -15,165 -24,515 -16,162 -5,630 -38,581 -22,334 -12,247 15.32%
NP 129,479 71,066 42,560 21,290 115,183 66,562 41,916 112.24%
-
NP to SH 129,479 71,066 42,560 21,290 115,183 66,562 41,916 112.24%
-
Tax Rate 10.48% 25.65% 27.52% 20.91% 25.09% 25.12% 22.61% -
Total Cost 704,648 552,987 376,082 196,883 636,217 511,250 340,879 62.34%
-
Net Worth 805,553 785,005 729,772 736,421 717,743 693,062 683,090 11.63%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 97,003 43,732 30,155 - 80,194 40,061 19,799 188.74%
Div Payout % 74.92% 61.54% 70.85% - 69.62% 60.19% 47.24% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 805,553 785,005 729,772 736,421 717,743 693,062 683,090 11.63%
NOSH 210,877 218,664 201,039 200,659 200,487 200,306 197,997 4.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.52% 11.39% 10.17% 9.76% 15.33% 11.52% 10.95% -
ROE 16.07% 9.05% 5.83% 2.89% 16.05% 9.60% 6.14% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 395.55 285.39 208.24 108.73 374.79 288.46 193.33 61.23%
EPS 61.40 32.50 21.17 10.61 57.50 33.23 21.17 103.50%
DPS 46.00 20.00 15.00 0.00 40.00 20.00 10.00 176.84%
NAPS 3.82 3.59 3.63 3.67 3.58 3.46 3.45 7.03%
Adjusted Per Share Value based on latest NOSH - 200,659
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 106.52 79.69 53.46 27.86 95.95 73.79 48.88 68.16%
EPS 16.53 9.08 5.43 2.72 14.71 8.50 5.35 112.28%
DPS 12.39 5.58 3.85 0.00 10.24 5.12 2.53 188.66%
NAPS 1.0287 1.0025 0.9319 0.9404 0.9166 0.885 0.8723 11.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.50 4.28 4.18 4.18 3.76 3.86 3.70 -
P/RPS 1.14 1.50 2.01 3.84 1.00 1.34 1.91 -29.13%
P/EPS 7.33 13.17 19.74 39.40 6.54 11.62 17.48 -44.00%
EY 13.64 7.59 5.06 2.54 15.28 8.61 5.72 78.58%
DY 10.22 4.67 3.59 0.00 10.64 5.18 2.70 143.07%
P/NAPS 1.18 1.19 1.15 1.14 1.05 1.12 1.07 6.74%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 12/02/07 20/11/06 18/08/06 26/05/06 20/02/06 18/11/05 -
Price 4.54 4.52 4.26 4.10 3.72 3.74 3.70 -
P/RPS 1.15 1.58 2.05 3.77 0.99 1.30 1.91 -28.71%
P/EPS 7.39 13.91 20.12 38.64 6.48 11.25 17.48 -43.70%
EY 13.52 7.19 4.97 2.59 15.44 8.89 5.72 77.53%
DY 10.13 4.42 3.52 0.00 10.75 5.35 2.70 141.64%
P/NAPS 1.19 1.26 1.17 1.12 1.04 1.08 1.07 7.35%

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