[MNRB] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 43.97%
YoY- 38.45%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,341,816 2,299,314 2,312,140 2,386,177 2,393,576 2,319,132 2,296,716 1.30%
PBT 111,708 196,138 232,436 214,728 162,042 189,950 320,592 -50.38%
Tax -44,146 -54,624 -63,332 -58,742 -53,698 -55,392 -166,208 -58.58%
NP 67,561 141,514 169,104 155,986 108,344 134,558 154,384 -42.27%
-
NP to SH 67,561 141,514 169,104 155,986 108,344 134,558 154,384 -42.27%
-
Tax Rate 39.52% 27.85% 27.25% 27.36% 33.14% 29.16% 51.84% -
Total Cost 2,274,254 2,157,800 2,143,036 2,230,191 2,285,232 2,184,574 2,142,332 4.05%
-
Net Worth 1,247,613 1,304,315 0 1,223,156 1,151,688 1,192,286 1,172,806 4.19%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,247,613 1,304,315 0 1,223,156 1,151,688 1,192,286 1,172,806 4.19%
NOSH 212,903 213,123 213,515 213,093 213,275 212,908 213,237 -0.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.88% 6.15% 7.31% 6.54% 4.53% 5.80% 6.72% -
ROE 5.42% 10.85% 0.00% 12.75% 9.41% 11.29% 13.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1,099.94 1,078.86 1,082.89 1,119.78 1,122.29 1,089.26 1,077.07 1.40%
EPS 31.73 66.40 79.20 73.20 50.80 63.20 72.40 -42.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.86 6.12 0.00 5.74 5.40 5.60 5.50 4.30%
Adjusted Per Share Value based on latest NOSH - 212,895
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 299.05 293.62 295.26 304.71 305.66 296.15 293.29 1.30%
EPS 8.63 18.07 21.59 19.92 13.84 17.18 19.71 -42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5932 1.6656 0.00 1.562 1.4707 1.5225 1.4977 4.19%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.74 4.48 4.72 3.72 3.53 3.34 3.57 -
P/RPS 0.34 0.42 0.44 0.33 0.31 0.31 0.33 2.00%
P/EPS 11.79 6.75 5.96 5.08 6.95 5.28 4.93 78.54%
EY 8.48 14.82 16.78 19.68 14.39 18.92 20.28 -43.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.00 0.65 0.65 0.60 0.65 -1.02%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 27/11/14 - 27/05/14 28/02/14 28/11/13 30/08/13 -
Price 3.90 4.26 0.00 3.78 4.01 3.61 3.56 -
P/RPS 0.35 0.39 0.00 0.34 0.36 0.33 0.33 3.98%
P/EPS 12.29 6.42 0.00 5.16 7.89 5.71 4.92 83.79%
EY 8.14 15.59 0.00 19.37 12.67 17.51 20.34 -45.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.00 0.66 0.74 0.64 0.65 2.03%

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