[MNRB] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 1.99%
YoY- 83.87%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Revenue 1,389,240 1,281,036 1,081,069 887,358 787,536 727,446 752,891 9.13%
PBT 165,085 10,637 64,037 219,521 156,056 120,868 112,016 5.69%
Tax -43,785 -2,530 -25,427 -8,320 -41,192 -29,778 -32,527 4.33%
NP 121,300 8,107 38,610 211,201 114,864 91,090 79,489 6.21%
-
NP to SH 121,300 8,107 38,610 211,201 114,864 91,090 79,489 6.21%
-
Tax Rate 26.52% 23.78% 39.71% 3.79% 26.40% 24.64% 29.04% -
Total Cost 1,267,940 1,272,929 1,042,459 676,157 672,672 636,356 673,402 9.45%
-
Net Worth 948,329 902,884 877,107 888,684 785,453 705,493 604,471 6.63%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Div - - 63,613 107,424 96,085 60,256 48,653 -
Div Payout % - - 164.76% 50.86% 83.65% 66.15% 61.21% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Net Worth 948,329 902,884 877,107 888,684 785,453 705,493 604,471 6.63%
NOSH 212,630 217,562 214,451 211,591 216,378 204,490 194,990 1.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
NP Margin 8.73% 0.63% 3.57% 23.80% 14.59% 12.52% 10.56% -
ROE 12.79% 0.90% 4.40% 23.77% 14.62% 12.91% 13.15% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
RPS 653.36 588.81 504.11 419.37 363.96 355.74 386.12 7.79%
EPS 57.05 3.73 18.00 99.82 53.08 44.54 40.77 4.91%
DPS 0.00 0.00 30.00 50.77 44.41 29.47 25.00 -
NAPS 4.46 4.15 4.09 4.20 3.63 3.45 3.10 5.32%
Adjusted Per Share Value based on latest NOSH - 211,591
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
RPS 177.41 163.59 138.05 113.32 100.57 92.89 96.14 9.13%
EPS 15.49 1.04 4.93 26.97 14.67 11.63 10.15 6.21%
DPS 0.00 0.00 8.12 13.72 12.27 7.69 6.21 -
NAPS 1.211 1.153 1.1201 1.1348 1.003 0.9009 0.7719 6.63%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/03 -
Price 2.69 3.24 3.74 4.82 4.18 3.70 3.40 -
P/RPS 0.41 0.55 0.74 1.15 1.15 1.04 0.88 -10.32%
P/EPS 4.72 86.95 20.77 4.83 7.87 8.31 8.34 -7.80%
EY 21.21 1.15 4.81 20.71 12.70 12.04 11.99 8.48%
DY 0.00 0.00 8.02 10.53 10.62 7.96 7.35 -
P/NAPS 0.60 0.78 0.91 1.15 1.15 1.07 1.10 -8.28%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/03 CAGR
Date 30/11/10 26/11/09 21/11/08 19/11/07 20/11/06 18/11/05 20/11/03 -
Price 2.78 3.14 3.00 4.90 4.26 3.70 3.60 -
P/RPS 0.43 0.53 0.60 1.17 1.17 1.04 0.93 -10.42%
P/EPS 4.87 84.27 16.66 4.91 8.02 8.31 8.83 -8.14%
EY 20.52 1.19 6.00 20.37 12.46 12.04 11.32 8.86%
DY 0.00 0.00 10.00 10.36 10.42 7.96 6.94 -
P/NAPS 0.62 0.76 0.73 1.17 1.17 1.07 1.16 -8.55%

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