[MNRB] QoQ Cumulative 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- 66.98%
YoY- 6.77%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 471,874 245,308 834,127 624,053 418,642 218,173 751,400 -26.64%
PBT 133,599 106,626 144,644 95,581 58,722 26,920 153,764 -8.93%
Tax -9,317 -7,735 -15,165 -24,515 -16,162 -5,630 -38,581 -61.18%
NP 124,282 98,891 129,479 71,066 42,560 21,290 115,183 5.19%
-
NP to SH 124,282 98,891 129,479 71,066 42,560 21,290 115,183 5.19%
-
Tax Rate 6.97% 7.25% 10.48% 25.65% 27.52% 20.91% 25.09% -
Total Cost 347,592 146,417 704,648 552,987 376,082 196,883 636,217 -33.14%
-
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 42,417 - 97,003 43,732 30,155 - 80,194 -34.57%
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 13.95% 10.90% 16.07% 9.05% 5.83% 2.89% 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 222.49 115.72 395.55 285.39 208.24 108.73 374.79 -29.34%
EPS 58.60 46.65 61.40 32.50 21.17 10.61 57.50 1.27%
DPS 20.00 0.00 46.00 20.00 15.00 0.00 40.00 -36.97%
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 60.26 31.33 106.52 79.69 53.46 27.86 95.95 -26.64%
EPS 15.87 12.63 16.53 9.08 5.43 2.72 14.71 5.18%
DPS 5.42 0.00 12.39 5.58 3.85 0.00 10.24 -34.54%
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 2.17 4.62 1.14 1.50 2.01 3.84 1.00 67.53%
P/EPS 8.23 11.47 7.33 13.17 19.74 39.40 6.54 16.54%
EY 12.16 8.72 13.64 7.59 5.06 2.54 15.28 -14.11%
DY 4.15 0.00 10.22 4.67 3.59 0.00 10.64 -46.58%
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 2.20 4.18 1.15 1.58 2.05 3.77 0.99 70.20%
P/EPS 8.36 10.38 7.39 13.91 20.12 38.64 6.48 18.49%
EY 11.96 9.64 13.52 7.19 4.97 2.59 15.44 -15.64%
DY 4.08 0.00 10.13 4.42 3.52 0.00 10.75 -47.54%
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