[MNRB] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -8.77%
YoY- -39.52%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,237,512 2,201,580 2,018,043 2,106,757 2,175,394 1,595,572 1,463,262 32.62%
PBT 254,478 313,728 129,386 100,430 102,900 207,140 164,952 33.40%
Tax -45,214 -118,912 -42,199 -32,872 -28,846 -35,284 -42,010 5.00%
NP 209,264 194,816 87,187 67,558 74,054 171,856 122,942 42.42%
-
NP to SH 76,288 194,816 87,187 67,558 74,054 171,856 122,942 -27.18%
-
Tax Rate 17.77% 37.90% 32.61% 32.73% 28.03% 17.03% 25.47% -
Total Cost 2,028,248 2,006,764 1,930,856 2,039,198 2,101,340 1,423,716 1,340,320 31.70%
-
Net Worth 1,140,058 1,064,219 1,058,335 1,032,540 1,034,202 1,044,322 999,082 9.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,140,058 1,064,219 1,058,335 1,032,540 1,034,202 1,044,322 999,082 9.17%
NOSH 213,094 212,843 212,944 212,894 212,798 212,693 213,024 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.35% 8.85% 4.32% 3.21% 3.40% 10.77% 8.40% -
ROE 6.69% 18.31% 8.24% 6.54% 7.16% 16.46% 12.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 1,050.01 1,034.36 947.68 989.58 1,022.28 750.18 686.90 32.59%
EPS 35.80 91.60 40.90 31.73 34.80 80.80 57.70 -27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.35 5.00 4.97 4.85 4.86 4.91 4.69 9.14%
Adjusted Per Share Value based on latest NOSH - 213,156
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 285.73 281.14 257.70 269.03 277.80 203.75 186.86 32.62%
EPS 9.74 24.88 11.13 8.63 9.46 21.95 15.70 -27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4559 1.359 1.3515 1.3186 1.3207 1.3336 1.2758 9.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.10 2.94 2.62 2.53 2.88 2.83 2.63 -
P/RPS 0.30 0.28 0.28 0.26 0.28 0.38 0.38 -14.54%
P/EPS 8.66 3.21 6.40 7.97 8.28 3.50 4.56 53.17%
EY 11.55 31.13 15.63 12.54 12.08 28.55 21.94 -34.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.53 0.52 0.59 0.58 0.56 2.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 -
Price 3.00 2.94 2.48 2.68 2.86 2.96 2.76 -
P/RPS 0.29 0.28 0.26 0.27 0.28 0.39 0.40 -19.24%
P/EPS 8.38 3.21 6.06 8.45 8.22 3.66 4.78 45.24%
EY 11.93 31.13 16.51 11.84 12.17 27.30 20.91 -31.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.50 0.55 0.59 0.60 0.59 -3.41%

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