[MNRB] YoY TTM 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- 9.01%
YoY- 53.21%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,237,881 1,009,523 862,579 767,801 717,490 682,096 801,828 7.49%
PBT 1,816 99,431 224,350 163,892 110,614 121,855 85,825 -47.37%
Tax -3,524 -22,134 -17,270 -39,379 -29,344 -36,761 -24,927 -27.80%
NP -1,708 77,297 207,080 124,513 81,270 85,094 60,898 -
-
NP to SH -1,708 77,297 207,080 124,513 81,270 85,094 60,898 -
-
Tax Rate 194.05% 22.26% 7.70% 24.03% 26.53% 30.17% 29.04% -
Total Cost 1,239,589 932,226 655,499 643,288 636,220 597,002 740,930 8.94%
-
Net Worth 889,959 904,620 907,295 736,421 669,357 633,927 582,877 7.30%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 21,445 84,487 97,563 84,078 59,379 58,440 48,545 -12.71%
Div Payout % 0.00% 109.30% 47.11% 67.53% 73.06% 68.68% 79.72% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 889,959 904,620 907,295 736,421 669,357 633,927 582,877 7.30%
NOSH 213,932 212,851 211,984 200,659 197,450 195,054 194,292 1.61%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -0.14% 7.66% 24.01% 16.22% 11.33% 12.48% 7.59% -
ROE -0.19% 8.54% 22.82% 16.91% 12.14% 13.42% 10.45% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 578.63 474.28 406.91 382.64 363.38 349.69 412.69 5.78%
EPS -0.80 36.31 97.69 62.05 41.16 43.63 31.34 -
DPS 10.00 40.00 46.02 41.90 30.00 30.00 25.00 -14.15%
NAPS 4.16 4.25 4.28 3.67 3.39 3.25 3.00 5.59%
Adjusted Per Share Value based on latest NOSH - 200,659
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 158.08 128.92 110.15 98.05 91.62 87.10 102.39 7.49%
EPS -0.22 9.87 26.44 15.90 10.38 10.87 7.78 -
DPS 2.74 10.79 12.46 10.74 7.58 7.46 6.20 -12.71%
NAPS 1.1365 1.1552 1.1586 0.9404 0.8548 0.8095 0.7443 7.30%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 3.00 4.42 5.35 4.18 3.52 3.20 3.10 -
P/RPS 0.52 0.93 1.31 1.09 0.97 0.92 0.75 -5.91%
P/EPS -375.76 12.17 5.48 6.74 8.55 7.34 9.89 -
EY -0.27 8.22 18.26 14.84 11.69 13.63 10.11 -
DY 3.33 9.05 8.60 10.02 8.52 9.38 8.06 -13.68%
P/NAPS 0.72 1.04 1.25 1.14 1.04 0.98 1.03 -5.78%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 27/08/07 18/08/06 26/08/05 27/08/04 22/08/03 -
Price 3.26 4.30 4.84 4.10 3.74 3.16 3.28 -
P/RPS 0.56 0.91 1.19 1.07 1.03 0.90 0.79 -5.56%
P/EPS -408.33 11.84 4.95 6.61 9.09 7.24 10.46 -
EY -0.24 8.45 20.18 15.13 11.01 13.81 9.56 -
DY 3.07 9.30 9.51 10.22 8.02 9.49 7.62 -14.04%
P/NAPS 0.78 1.01 1.13 1.12 1.10 0.97 1.09 -5.41%

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