[MNRB] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 17.74%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,319,132 2,296,716 2,303,169 2,296,281 2,237,512 2,201,580 2,018,043 9.70%
PBT 189,950 320,592 159,249 236,478 254,478 313,728 129,386 29.14%
Tax -55,392 -166,208 -46,584 -146,658 -45,214 -118,912 -42,199 19.86%
NP 134,558 154,384 112,665 89,820 209,264 194,816 87,187 33.51%
-
NP to SH 134,558 154,384 112,665 89,820 76,288 194,816 87,187 33.51%
-
Tax Rate 29.16% 51.84% 29.25% 62.02% 17.77% 37.90% 32.61% -
Total Cost 2,184,574 2,142,332 2,190,504 2,206,461 2,028,248 2,006,764 1,930,856 8.57%
-
Net Worth 1,192,286 1,172,806 1,131,832 1,064,671 1,140,058 1,064,219 1,058,335 8.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,192,286 1,172,806 1,131,832 1,064,671 1,140,058 1,064,219 1,058,335 8.26%
NOSH 212,908 213,237 213,151 212,934 213,094 212,843 212,944 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.80% 6.72% 4.89% 3.91% 9.35% 8.85% 4.32% -
ROE 11.29% 13.16% 9.95% 8.44% 6.69% 18.31% 8.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,089.26 1,077.07 1,080.53 1,078.40 1,050.01 1,034.36 947.68 9.71%
EPS 63.20 72.40 52.90 42.13 35.80 91.60 40.90 33.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.60 5.50 5.31 5.00 5.35 5.00 4.97 8.27%
Adjusted Per Share Value based on latest NOSH - 212,830
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 296.15 293.29 294.11 293.23 285.73 281.14 257.70 9.70%
EPS 17.18 19.71 14.39 11.47 9.74 24.88 11.13 33.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5225 1.4977 1.4453 1.3596 1.4559 1.359 1.3515 8.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.34 3.57 2.94 2.66 3.10 2.94 2.62 -
P/RPS 0.31 0.33 0.27 0.25 0.30 0.28 0.28 7.01%
P/EPS 5.28 4.93 5.56 6.31 8.66 3.21 6.40 -12.02%
EY 18.92 20.28 17.98 15.86 11.55 31.13 15.63 13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.55 0.53 0.58 0.59 0.53 8.61%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 3.61 3.56 3.78 2.55 3.00 2.94 2.48 -
P/RPS 0.33 0.33 0.35 0.24 0.29 0.28 0.26 17.20%
P/EPS 5.71 4.92 7.15 6.05 8.38 3.21 6.06 -3.88%
EY 17.51 20.34 13.98 16.54 11.93 31.13 16.51 3.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.71 0.51 0.56 0.59 0.50 17.87%

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