[MNRB] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 10.05%
YoY- 155.24%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,106,757 2,175,394 1,595,572 1,463,262 1,467,801 1,451,322 1,546,748 22.80%
PBT 100,430 102,900 207,140 164,952 145,086 127,152 142,540 -20.76%
Tax -32,872 -28,846 -35,284 -42,010 -33,374 -32,348 -37,984 -9.16%
NP 67,558 74,054 171,856 122,942 111,712 94,804 104,556 -25.20%
-
NP to SH 67,558 74,054 171,856 122,942 111,712 94,804 104,556 -25.20%
-
Tax Rate 32.73% 28.03% 17.03% 25.47% 23.00% 25.44% 26.65% -
Total Cost 2,039,198 2,101,340 1,423,716 1,340,320 1,356,089 1,356,518 1,442,192 25.89%
-
Net Worth 1,032,540 1,034,202 1,044,322 999,082 978,546 952,310 928,678 7.30%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,032,540 1,034,202 1,044,322 999,082 978,546 952,310 928,678 7.30%
NOSH 212,894 212,798 212,693 213,024 213,190 213,522 212,512 0.11%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.21% 3.40% 10.77% 8.40% 7.61% 6.53% 6.76% -
ROE 6.54% 7.16% 16.46% 12.31% 11.42% 9.96% 11.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 989.58 1,022.28 750.18 686.90 688.49 679.70 727.84 22.65%
EPS 31.73 34.80 80.80 57.70 52.40 44.40 49.20 -25.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.85 4.86 4.91 4.69 4.59 4.46 4.37 7.17%
Adjusted Per Share Value based on latest NOSH - 212,677
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 269.03 277.80 203.75 186.86 187.44 185.33 197.52 22.80%
EPS 8.63 9.46 21.95 15.70 14.27 12.11 13.35 -25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3186 1.3207 1.3336 1.2758 1.2496 1.2161 1.1859 7.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.53 2.88 2.83 2.63 2.69 2.69 2.68 -
P/RPS 0.26 0.28 0.38 0.38 0.39 0.40 0.37 -20.90%
P/EPS 7.97 8.28 3.50 4.56 5.13 6.06 5.45 28.74%
EY 12.54 12.08 28.55 21.94 19.48 16.51 18.36 -22.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.59 0.58 0.56 0.59 0.60 0.61 -10.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 22/08/11 31/05/11 24/02/11 30/11/10 25/08/10 -
Price 2.68 2.86 2.96 2.76 2.69 2.78 2.59 -
P/RPS 0.27 0.28 0.39 0.40 0.39 0.41 0.36 -17.40%
P/EPS 8.45 8.22 3.66 4.78 5.13 6.26 5.26 37.04%
EY 11.84 12.17 27.30 20.91 19.48 15.97 19.00 -26.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.60 0.59 0.59 0.62 0.59 -4.56%

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