[MNRB] QoQ 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- 34.02%
YoY- 15.67%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 226,565 245,308 210,074 205,411 201,786 218,173 173,587 19.41%
PBT 26,973 106,626 49,063 36,859 31,802 26,920 62,602 -42.92%
Tax -1,582 -7,735 9,350 -8,353 -10,532 -5,630 -14,943 -77.59%
NP 25,391 98,891 58,413 28,506 21,270 21,290 47,659 -34.25%
-
NP to SH 25,391 98,891 58,413 28,506 21,270 21,290 47,659 -34.25%
-
Tax Rate 5.87% 7.25% -19.06% 22.66% 33.12% 20.91% 23.87% -
Total Cost 201,174 146,417 151,661 176,905 180,516 196,883 125,928 36.61%
-
Net Worth 888,684 907,295 808,469 723,737 785,453 736,421 767,245 10.28%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 42,318 - 55,026 10,079 32,456 - 42,743 -0.66%
Div Payout % 166.67% - 94.20% 35.36% 152.59% - 89.69% -
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 888,684 907,295 808,469 723,737 785,453 736,421 767,245 10.28%
NOSH 211,591 211,984 211,641 201,598 216,378 200,659 213,717 -0.66%
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 11.21% 40.31% 27.81% 13.88% 10.54% 9.76% 27.46% -
ROE 2.86% 10.90% 7.23% 3.94% 2.71% 2.89% 6.21% -
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 107.08 115.72 99.26 101.89 93.26 108.73 81.22 20.21%
EPS 12.00 46.65 27.60 14.14 9.83 10.61 22.30 -33.81%
DPS 20.00 0.00 26.00 5.00 15.00 0.00 20.00 0.00%
NAPS 4.20 4.28 3.82 3.59 3.63 3.67 3.59 11.01%
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 28.93 31.33 26.83 26.23 25.77 27.86 22.17 19.39%
EPS 3.24 12.63 7.46 3.64 2.72 2.72 6.09 -34.31%
DPS 5.40 0.00 7.03 1.29 4.14 0.00 5.46 -0.73%
NAPS 1.1348 1.1586 1.0324 0.9242 1.003 0.9404 0.9798 10.27%
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 4.50 4.62 4.53 4.20 4.48 3.84 4.63 -1.87%
P/EPS 40.17 11.47 16.30 30.27 42.52 39.40 16.86 78.29%
EY 2.49 8.72 6.13 3.30 2.35 2.54 5.93 -43.89%
DY 4.15 0.00 5.78 1.17 3.59 0.00 5.32 -15.24%
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 4.58 4.18 4.57 4.44 4.57 3.77 4.58 0.00%
P/EPS 40.83 10.38 16.45 31.97 43.34 38.64 16.68 81.53%
EY 2.45 9.64 6.08 3.13 2.31 2.59 5.99 -44.86%
DY 4.08 0.00 5.73 1.11 3.52 0.00 5.38 -16.82%
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