[MNRB] QoQ Cumulative 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- -44.14%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative 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 1,722,211 1,118,756 550,395 2,018,043 1,580,068 1,087,697 64.82%
PBT 159,249 177,359 127,239 78,432 129,386 75,323 51,450 112.24%
Tax -46,584 -109,994 -22,607 -29,728 -42,199 -24,654 -14,423 118.34%
NP 112,665 67,365 104,632 48,704 87,187 50,669 37,027 109.83%
-
NP to SH 112,665 67,365 38,144 48,704 87,187 50,669 37,027 109.83%
-
Tax Rate 29.25% 62.02% 17.77% 37.90% 32.61% 32.73% 28.03% -
Total Cost 2,190,504 1,654,846 1,014,124 501,691 1,930,856 1,529,399 1,050,670 63.12%
-
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% 6.33% 3.35% 4.58% 8.24% 4.91% 3.58% -
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 1,080.53 808.80 525.00 258.59 947.68 742.18 511.14 64.63%
EPS 52.90 31.60 17.90 22.90 40.90 23.80 17.40 109.72%
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 294.11 219.93 142.86 70.29 257.70 201.77 138.90 64.81%
EPS 14.39 8.60 4.87 6.22 11.13 6.47 4.73 109.81%
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 0.33 0.59 1.14 0.28 0.34 0.56 -38.48%
P/EPS 5.56 8.41 17.32 12.85 6.40 10.63 16.55 -51.64%
EY 17.98 11.89 5.77 7.78 15.63 9.41 6.04 106.79%
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 0.32 0.57 1.14 0.26 0.36 0.56 -26.87%
P/EPS 7.15 8.06 16.76 12.85 6.06 11.26 16.44 -42.56%
EY 13.98 12.41 5.97 7.78 16.51 8.88 6.08 74.12%
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