[MNRB] QoQ TTM 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- 59.93%
YoY- 66.31%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 978,555 908,316 887,358 862,579 835,444 798,957 787,536 15.56%
PBT 193,955 236,411 219,521 224,350 144,644 158,183 156,056 15.58%
Tax -23,514 -12,396 -8,320 -17,270 -15,165 -39,458 -41,192 -31.16%
NP 170,441 224,015 211,201 207,080 129,479 118,725 114,864 30.06%
-
NP to SH 170,441 224,015 211,201 207,080 129,479 118,725 114,864 30.06%
-
Tax Rate 12.12% 5.24% 3.79% 7.70% 10.48% 24.94% 26.40% -
Total Cost 808,114 684,301 676,157 655,499 705,965 680,232 672,672 12.99%
-
Net Worth 885,564 900,291 888,684 907,295 808,469 604,794 785,453 8.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 84,487 107,961 107,424 97,563 97,563 85,280 96,085 -8.21%
Div Payout % 49.57% 48.19% 50.86% 47.11% 75.35% 71.83% 83.65% -
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 885,564 900,291 888,684 907,295 808,469 604,794 785,453 8.31%
NOSH 210,347 212,333 211,591 211,984 211,641 201,598 216,378 -1.86%
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% 24.66% 23.80% 24.01% 15.50% 14.86% 14.59% -
ROE 19.25% 24.88% 23.77% 22.82% 16.02% 19.63% 14.62% -
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 465.21 427.78 419.37 406.91 394.75 396.31 363.96 17.76%
EPS 81.03 105.50 99.82 97.69 61.18 58.89 53.08 32.54%
DPS 40.00 51.00 50.77 46.02 46.10 42.30 44.41 -6.72%
NAPS 4.21 4.24 4.20 4.28 3.82 3.00 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 124.96 115.99 113.32 110.15 106.69 102.03 100.57 15.56%
EPS 21.77 28.61 26.97 26.44 16.53 15.16 14.67 30.07%
DPS 10.79 13.79 13.72 12.46 12.46 10.89 12.27 -8.20%
NAPS 1.1309 1.1497 1.1348 1.1586 1.0324 0.7723 1.003 8.32%
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 0.98 1.14 1.15 1.31 1.14 1.08 1.15 -10.10%
P/EPS 5.63 4.61 4.83 5.48 7.36 7.27 7.87 -19.99%
EY 17.77 21.71 20.71 18.26 13.60 13.76 12.70 25.07%
DY 8.77 10.49 10.53 8.60 10.24 9.88 10.62 -11.96%
P/NAPS 1.08 1.15 1.15 1.25 1.18 1.43 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 1.03 1.13 1.17 1.19 1.15 1.14 1.17 -8.13%
P/EPS 5.92 4.57 4.91 4.95 7.42 7.68 8.02 -18.30%
EY 16.88 21.89 20.37 20.18 13.48 13.03 12.46 22.41%
DY 8.33 10.58 10.36 9.51 10.15 9.36 10.42 -13.85%
P/NAPS 1.14 1.14 1.17 1.13 1.19 1.51 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