[MNRB] YoY 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 343,058 315,721 226,369 205,411 193,990 180,178 177,178 11.63%
PBT 101,269 -11,375 53,749 36,859 34,732 29,472 31,648 21.37%
Tax -21,132 -2,475 -12,429 -8,353 -10,087 -7,623 -9,300 14.64%
NP 80,137 -13,850 41,320 28,506 24,645 21,849 22,348 23.69%
-
NP to SH 80,137 -13,850 41,320 28,506 24,645 21,849 22,348 23.69%
-
Tax Rate 20.87% - 23.12% 22.66% 29.04% 25.87% 29.39% -
Total Cost 262,921 329,571 185,049 176,905 169,345 158,329 154,830 9.21%
-
Net Worth 920,723 842,950 900,291 723,737 722,641 648,180 602,424 7.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - 10,616 10,079 20,885 19,701 19,433 -
Div Payout % - - 25.69% 35.36% 84.75% 90.17% 86.96% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 920,723 842,950 900,291 723,737 722,641 648,180 602,424 7.31%
NOSH 213,130 213,405 212,333 201,598 208,855 197,015 194,330 1.54%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.36% -4.39% 18.25% 13.88% 12.70% 12.13% 12.61% -
ROE 8.70% -1.64% 4.59% 3.94% 3.41% 3.37% 3.71% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 160.96 147.94 106.61 101.89 92.88 91.45 91.17 9.92%
EPS 37.60 -6.49 19.46 14.14 11.80 11.09 11.50 21.80%
DPS 0.00 0.00 5.00 5.00 10.00 10.00 10.00 -
NAPS 4.32 3.95 4.24 3.59 3.46 3.29 3.10 5.68%
Adjusted Per Share Value based on latest NOSH - 201,598
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.81 40.32 28.91 26.23 24.77 23.01 22.63 11.62%
EPS 10.23 -1.77 5.28 3.64 3.15 2.79 2.85 23.71%
DPS 0.00 0.00 1.36 1.29 2.67 2.52 2.48 -
NAPS 1.1758 1.0764 1.1497 0.9242 0.9228 0.8277 0.7693 7.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 3.09 2.88 4.86 4.28 3.86 3.58 3.30 -
P/RPS 1.92 1.95 4.56 4.20 4.16 3.91 3.62 -10.02%
P/EPS 8.22 -44.38 24.97 30.27 32.71 32.28 28.70 -18.79%
EY 12.17 -2.25 4.00 3.30 3.06 3.10 3.48 23.17%
DY 0.00 0.00 1.03 1.17 2.59 2.79 3.03 -
P/NAPS 0.72 0.73 1.15 1.19 1.12 1.09 1.06 -6.23%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 18/02/08 12/02/07 20/02/06 22/02/05 26/02/04 -
Price 2.73 3.00 4.82 4.52 3.74 3.48 3.56 -
P/RPS 1.70 2.03 4.52 4.44 4.03 3.81 3.90 -12.91%
P/EPS 7.26 -46.22 24.77 31.97 31.69 31.38 30.96 -21.45%
EY 13.77 -2.16 4.04 3.13 3.16 3.19 3.23 27.30%
DY 0.00 0.00 1.04 1.11 2.67 2.87 2.81 -
P/NAPS 0.63 0.76 1.14 1.26 1.08 1.06 1.15 -9.53%

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