[MNRB] QoQ 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- -55.33%
YoY- 93.58%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 210,074 205,411 201,786 218,173 173,587 193,990 182,051 10.02%
PBT 49,063 36,859 31,802 26,920 62,602 34,732 39,638 15.29%
Tax 9,350 -8,353 -10,532 -5,630 -14,943 -10,087 -8,719 -
NP 58,413 28,506 21,270 21,290 47,659 24,645 30,919 52.88%
-
NP to SH 58,413 28,506 21,270 21,290 47,659 24,645 30,919 52.88%
-
Tax Rate -19.06% 22.66% 33.12% 20.91% 23.87% 29.04% 22.00% -
Total Cost 151,661 176,905 180,516 196,883 125,928 169,345 151,132 0.23%
-
Net Worth 808,469 723,737 785,453 736,421 767,245 722,641 705,493 9.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 55,026 10,079 32,456 - 42,743 20,885 20,449 93.57%
Div Payout % 94.20% 35.36% 152.59% - 89.69% 84.75% 66.14% -
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 808,469 723,737 785,453 736,421 767,245 722,641 705,493 9.51%
NOSH 211,641 201,598 216,378 200,659 213,717 208,855 204,490 2.32%
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 27.81% 13.88% 10.54% 9.76% 27.46% 12.70% 16.98% -
ROE 7.23% 3.94% 2.71% 2.89% 6.21% 3.41% 4.38% -
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 99.26 101.89 93.26 108.73 81.22 92.88 89.03 7.52%
EPS 27.60 14.14 9.83 10.61 22.30 11.80 15.12 49.41%
DPS 26.00 5.00 15.00 0.00 20.00 10.00 10.00 89.19%
NAPS 3.82 3.59 3.63 3.67 3.59 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 26.83 26.23 25.77 27.86 22.17 24.77 23.25 10.02%
EPS 7.46 3.64 2.72 2.72 6.09 3.15 3.95 52.84%
DPS 7.03 1.29 4.14 0.00 5.46 2.67 2.61 93.70%
NAPS 1.0324 0.9242 1.003 0.9404 0.9798 0.9228 0.9009 9.51%
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 4.53 4.20 4.48 3.84 4.63 4.16 4.16 5.85%
P/EPS 16.30 30.27 42.52 39.40 16.86 32.71 24.47 -23.74%
EY 6.13 3.30 2.35 2.54 5.93 3.06 4.09 30.99%
DY 5.78 1.17 3.59 0.00 5.32 2.59 2.70 66.17%
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 4.57 4.44 4.57 3.77 4.58 4.03 4.16 6.47%
P/EPS 16.45 31.97 43.34 38.64 16.68 31.69 24.47 -23.27%
EY 6.08 3.13 2.31 2.59 5.99 3.16 4.09 30.28%
DY 5.73 1.11 3.52 0.00 5.38 2.67 2.70 65.21%
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