[MNRB] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 123.45%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,303,169 2,296,281 2,237,512 2,201,580 2,018,043 2,106,757 2,175,394 3.87%
PBT 159,249 236,478 254,478 313,728 129,386 100,430 102,900 33.75%
Tax -46,584 -146,658 -45,214 -118,912 -42,199 -32,872 -28,846 37.60%
NP 112,665 89,820 209,264 194,816 87,187 67,558 74,054 32.24%
-
NP to SH 112,665 89,820 76,288 194,816 87,187 67,558 74,054 32.24%
-
Tax Rate 29.25% 62.02% 17.77% 37.90% 32.61% 32.73% 28.03% -
Total Cost 2,190,504 2,206,461 2,028,248 2,006,764 1,930,856 2,039,198 2,101,340 2.80%
-
Net Worth 1,131,832 1,064,671 1,140,058 1,064,219 1,058,335 1,032,540 1,034,202 6.19%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,131,832 1,064,671 1,140,058 1,064,219 1,058,335 1,032,540 1,034,202 6.19%
NOSH 213,151 212,934 213,094 212,843 212,944 212,894 212,798 0.11%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.89% 3.91% 9.35% 8.85% 4.32% 3.21% 3.40% -
ROE 9.95% 8.44% 6.69% 18.31% 8.24% 6.54% 7.16% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,080.53 1,078.40 1,050.01 1,034.36 947.68 989.58 1,022.28 3.76%
EPS 52.90 42.13 35.80 91.60 40.90 31.73 34.80 32.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.31 5.00 5.35 5.00 4.97 4.85 4.86 6.07%
Adjusted Per Share Value based on latest NOSH - 212,843
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 294.11 293.23 285.73 281.14 257.70 269.03 277.80 3.87%
EPS 14.39 11.47 9.74 24.88 11.13 8.63 9.46 32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4453 1.3596 1.4559 1.359 1.3515 1.3186 1.3207 6.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.94 2.66 3.10 2.94 2.62 2.53 2.88 -
P/RPS 0.27 0.25 0.30 0.28 0.28 0.26 0.28 -2.39%
P/EPS 5.56 6.31 8.66 3.21 6.40 7.97 8.28 -23.29%
EY 17.98 15.86 11.55 31.13 15.63 12.54 12.08 30.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.53 0.58 0.59 0.53 0.52 0.59 -4.56%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 24/02/12 24/11/11 -
Price 3.78 2.55 3.00 2.94 2.48 2.68 2.86 -
P/RPS 0.35 0.24 0.29 0.28 0.26 0.27 0.28 16.02%
P/EPS 7.15 6.05 8.38 3.21 6.06 8.45 8.22 -8.87%
EY 13.98 16.54 11.93 31.13 16.51 11.84 12.17 9.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.56 0.59 0.50 0.55 0.59 13.12%

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