[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -23.62%
YoY- 364.5%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 978,555 698,242 471,874 245,308 834,127 624,053 418,642 76.03%
PBT 193,955 187,348 133,599 106,626 144,644 95,581 58,722 121.62%
Tax -23,514 -21,746 -9,317 -7,735 -15,165 -24,515 -16,162 28.36%
NP 170,441 165,602 124,282 98,891 129,479 71,066 42,560 151.96%
-
NP to SH 170,441 165,602 124,282 98,891 129,479 71,066 42,560 151.96%
-
Tax Rate 12.12% 11.61% 6.97% 7.25% 10.48% 25.65% 27.52% -
Total Cost 808,114 532,640 347,592 146,417 704,648 552,987 376,082 66.44%
-
Net Worth 893,594 899,849 890,758 907,295 805,553 785,005 729,772 14.44%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 84,902 53,057 42,417 - 97,003 43,732 30,155 99.26%
Div Payout % 49.81% 32.04% 34.13% - 74.92% 61.54% 70.85% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 893,594 899,849 890,758 907,295 805,553 785,005 729,772 14.44%
NOSH 212,255 212,228 212,085 211,984 210,877 218,664 201,039 3.68%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.42% 23.72% 26.34% 40.31% 15.52% 11.39% 10.17% -
ROE 19.07% 18.40% 13.95% 10.90% 16.07% 9.05% 5.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 461.03 329.00 222.49 115.72 395.55 285.39 208.24 69.78%
EPS 80.30 78.03 58.60 46.65 61.40 32.50 21.17 143.02%
DPS 40.00 25.00 20.00 0.00 46.00 20.00 15.00 92.18%
NAPS 4.21 4.24 4.20 4.28 3.82 3.59 3.63 10.37%
Adjusted Per Share Value based on latest NOSH - 211,984
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 124.96 89.17 60.26 31.33 106.52 79.69 53.46 76.03%
EPS 21.77 21.15 15.87 12.63 16.53 9.08 5.43 152.15%
DPS 10.84 6.78 5.42 0.00 12.39 5.58 3.85 99.26%
NAPS 1.1411 1.1491 1.1375 1.1586 1.0287 1.0025 0.9319 14.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 4.56 4.86 4.82 5.35 4.50 4.28 4.18 -
P/RPS 0.99 1.48 2.17 4.62 1.14 1.50 2.01 -37.60%
P/EPS 5.68 6.23 8.23 11.47 7.33 13.17 19.74 -56.38%
EY 17.61 16.06 12.16 8.72 13.64 7.59 5.06 129.47%
DY 8.77 5.14 4.15 0.00 10.22 4.67 3.59 81.28%
P/NAPS 1.08 1.15 1.15 1.25 1.18 1.19 1.15 -4.09%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 18/02/08 19/11/07 27/08/07 29/05/07 12/02/07 20/11/06 -
Price 4.80 4.82 4.90 4.84 4.54 4.52 4.26 -
P/RPS 1.04 1.47 2.20 4.18 1.15 1.58 2.05 -36.36%
P/EPS 5.98 6.18 8.36 10.38 7.39 13.91 20.12 -55.43%
EY 16.73 16.19 11.96 9.64 13.52 7.19 4.97 124.44%
DY 8.33 5.19 4.08 0.00 10.13 4.42 3.52 77.49%
P/NAPS 1.14 1.14 1.17 1.13 1.19 1.26 1.17 -1.71%

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