[MNRB] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	1,345,183	1,173,819	978,555	834,127	751,400	719,194	670,730	12.29%
YoY %	14.60%	19.95%	17.31%	11.01%	4.48%	7.23%	-	-
Horiz. %	200.56%	175.01%	145.89%	124.36%	112.03%	107.23%	100.00%	-
PBT	75,370	40,457	193,955	144,644	153,764	122,540	123,777	-7.93%
YoY %	86.30%	-79.14%	34.09%	-5.93%	25.48%	-1.00%	-	-
Horiz. %	60.89%	32.69%	156.70%	116.86%	124.23%	99.00%	100.00%	-
Tax	-27,203	-14,169	-23,514	-15,165	-38,581	-32,516	-35,196	-4.20%
YoY %	-91.99%	39.74%	-55.05%	60.69%	-18.65%	7.61%	-	-
Horiz. %	77.29%	40.26%	66.81%	43.09%	109.62%	92.39%	100.00%	-
NP	48,167	26,288	170,441	129,479	115,183	90,024	88,581	-9.65%
YoY %	83.23%	-84.58%	31.64%	12.41%	27.95%	1.63%	-	-
Horiz. %	54.38%	29.68%	192.41%	146.17%	130.03%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,167	26,288	170,441	129,479	115,183	90,024	88,581	-9.65%
YoY %	83.23%	-84.58%	31.64%	12.41%	27.95%	1.63%	-	-
Horiz. %	54.38%	29.68%	192.41%	146.17%	130.03%	101.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.09%	35.02%	12.12%	10.48%	25.09%	26.54%	28.44%	-
YoY %	3.06%	188.94%	15.65%	-58.23%	-5.46%	-6.68%	-	-
Horiz. %	126.90%	123.14%	42.62%	36.85%	88.22%	93.32%	100.00%	-
Total Cost	1,297,016	1,147,531	808,114	704,648	636,217	629,170	582,149	14.27%
YoY %	13.03%	42.00%	14.68%	10.76%	1.12%	8.08%	-	-
Horiz. %	222.80%	197.12%	138.82%	121.04%	109.29%	108.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	999,147	892,638	893,594	805,553	717,743	658,519	613,253	8.47%
YoY %	11.93%	-0.11%	10.93%	12.23%	8.99%	7.38%	-	-
Horiz. %	162.93%	145.56%	145.71%	131.36%	117.04%	107.38%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	21,202	84,902	97,003	80,194	59,148	58,405	-
YoY %	-	-75.03%	-12.47%	20.96%	35.58%	1.27%	-	-
Horiz. %	-	36.30%	145.37%	166.09%	137.31%	101.27%	100.00%	-
Div Payout %	-	80.66%	49.81%	74.92%	69.62%	65.70%	65.93%	-
YoY %	-	61.94%	-33.52%	7.61%	5.97%	-0.35%	-	-
Horiz. %	-	122.34%	75.55%	113.64%	105.60%	99.65%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	999,147	892,638	893,594	805,553	717,743	658,519	613,253	8.47%
YoY %	11.93%	-0.11%	10.93%	12.23%	8.99%	7.38%	-	-
Horiz. %	162.93%	145.56%	145.71%	131.36%	117.04%	107.38%	100.00%	-
NOSH	213,492	212,028	212,255	210,877	200,487	197,161	194,683	1.54%
YoY %	0.69%	-0.11%	0.65%	5.18%	1.69%	1.27%	-	-
Horiz. %	109.66%	108.91%	109.03%	108.32%	102.98%	101.27%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	3.58%	2.24%	17.42%	15.52%	15.33%	12.52%	13.21%	-
YoY %	59.82%	-87.14%	12.24%	1.24%	22.44%	-5.22%	-	-
Horiz. %	27.10%	16.96%	131.87%	117.49%	116.05%	94.78%	100.00%	-
ROE	4.82%	2.94%	19.07%	16.07%	16.05%	13.67%	14.44%	-
YoY %	63.95%	-84.58%	18.67%	0.12%	17.41%	-5.33%	-	-
Horiz. %	33.38%	20.36%	132.06%	111.29%	111.15%	94.67%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	630.08	553.62	461.03	395.55	374.79	364.77	344.52	10.58%
YoY %	13.81%	20.08%	16.55%	5.54%	2.75%	5.88%	-	-
Horiz. %	182.89%	160.69%	133.82%	114.81%	108.79%	105.88%	100.00%	-
EPS	22.60	12.30	80.30	61.40	57.50	45.70	45.48	-10.99%
YoY %	83.74%	-84.68%	30.78%	6.78%	25.82%	0.48%	-	-
Horiz. %	49.69%	27.04%	176.56%	135.00%	126.43%	100.48%	100.00%	-
DPS	0.00	10.00	40.00	46.00	40.00	30.00	30.00	-
YoY %	0.00%	-75.00%	-13.04%	15.00%	33.33%	0.00%	-	-
Horiz. %	0.00%	33.33%	133.33%	153.33%	133.33%	100.00%	100.00%	-
NAPS	4.68	4.21	4.21	3.82	3.58	3.34	3.15	6.81%
YoY %	11.16%	0.00%	10.21%	6.70%	7.19%	6.03%	-	-
Horiz. %	148.57%	133.65%	133.65%	121.27%	113.65%	106.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 211,641
RPS	171.78	149.90	124.96	106.52	95.95	91.84	85.65	12.29%
YoY %	14.60%	19.96%	17.31%	11.02%	4.48%	7.23%	-	-
Horiz. %	200.56%	175.01%	145.90%	124.37%	112.03%	107.23%	100.00%	-
EPS	6.15	3.36	21.77	16.53	14.71	11.50	11.31	-9.65%
YoY %	83.04%	-84.57%	31.70%	12.37%	27.91%	1.68%	-	-
Horiz. %	54.38%	29.71%	192.48%	146.15%	130.06%	101.68%	100.00%	-
DPS	0.00	2.71	10.84	12.39	10.24	7.55	7.46	-
YoY %	0.00%	-75.00%	-12.51%	21.00%	35.63%	1.21%	-	-
Horiz. %	0.00%	36.33%	145.31%	166.09%	137.27%	101.21%	100.00%	-
NAPS	1.2759	1.1399	1.1411	1.0287	0.9166	0.8409	0.7831	8.47%
YoY %	11.93%	-0.11%	10.93%	12.23%	9.00%	7.38%	-	-
Horiz. %	162.93%	145.56%	145.72%	131.36%	117.05%	107.38%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	3.04	2.75	4.56	4.50	3.76	3.46	3.60	-
P/RPS	0.48	0.50	0.99	1.14	1.00	0.95	1.04	-12.08%
YoY %	-4.00%	-49.49%	-13.16%	14.00%	5.26%	-8.65%	-	-
Horiz. %	46.15%	48.08%	95.19%	109.62%	96.15%	91.35%	100.00%	-
P/EPS	13.47	22.18	5.68	7.33	6.54	7.58	7.91	9.27%
YoY %	-39.27%	290.49%	-22.51%	12.08%	-13.72%	-4.17%	-	-
Horiz. %	170.29%	280.40%	71.81%	92.67%	82.68%	95.83%	100.00%	-
EY	7.42	4.51	17.61	13.64	15.28	13.20	12.64	-8.49%
YoY %	64.52%	-74.39%	29.11%	-10.73%	15.76%	4.43%	-	-
Horiz. %	58.70%	35.68%	139.32%	107.91%	120.89%	104.43%	100.00%	-
DY	0.00	3.64	8.77	10.22	10.64	8.67	8.33	-
YoY %	0.00%	-58.49%	-14.19%	-3.95%	22.72%	4.08%	-	-
Horiz. %	0.00%	43.70%	105.28%	122.69%	127.73%	104.08%	100.00%	-
P/NAPS	0.65	0.65	1.08	1.18	1.05	1.04	1.14	-8.93%
YoY %	0.00%	-39.81%	-8.47%	12.38%	0.96%	-8.77%	-	-
Horiz. %	57.02%	57.02%	94.74%	103.51%	92.11%	91.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	27/05/09	30/05/08	29/05/07	26/05/06	12/05/05	14/05/04	-
Price	2.89	3.12	4.80	4.54	3.72	3.62	3.20	-
P/RPS	0.46	0.56	1.04	1.15	0.99	0.99	0.93	-11.06%
YoY %	-17.86%	-46.15%	-9.57%	16.16%	0.00%	6.45%	-	-
Horiz. %	49.46%	60.22%	111.83%	123.66%	106.45%	106.45%	100.00%	-
P/EPS	12.81	25.16	5.98	7.39	6.48	7.93	7.03	10.51%
YoY %	-49.09%	320.74%	-19.08%	14.04%	-18.28%	12.80%	-	-
Horiz. %	182.22%	357.89%	85.06%	105.12%	92.18%	112.80%	100.00%	-
EY	7.81	3.97	16.73	13.52	15.44	12.61	14.22	-9.50%
YoY %	96.73%	-76.27%	23.74%	-12.44%	22.44%	-11.32%	-	-
Horiz. %	54.92%	27.92%	117.65%	95.08%	108.58%	88.68%	100.00%	-
DY	0.00	3.21	8.33	10.13	10.75	8.29	9.38	-
YoY %	0.00%	-61.46%	-17.77%	-5.77%	29.67%	-11.62%	-	-
Horiz. %	0.00%	34.22%	88.81%	108.00%	114.61%	88.38%	100.00%	-
P/NAPS	0.62	0.74	1.14	1.19	1.04	1.08	1.02	-7.95%
YoY %	-16.22%	-35.09%	-4.20%	14.42%	-3.70%	5.88%	-	-
Horiz. %	60.78%	72.55%	111.76%	116.67%	101.96%	105.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos