[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -13.82%
YoY- -21.89%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 550,395 2,018,043 1,580,068 1,087,697 398,893 1,463,262 1,100,851 -37.03%
PBT 78,432 129,386 75,323 51,450 51,785 164,952 108,815 -19.62%
Tax -29,728 -42,199 -24,654 -14,423 -8,821 -42,010 -25,031 12.15%
NP 48,704 87,187 50,669 37,027 42,964 122,942 83,784 -30.37%
-
NP to SH 48,704 87,187 50,669 37,027 42,964 122,942 83,784 -30.37%
-
Tax Rate 37.90% 32.61% 32.73% 28.03% 17.03% 25.47% 23.00% -
Total Cost 501,691 1,930,856 1,529,399 1,050,670 355,929 1,340,320 1,017,067 -37.59%
-
Net Worth 1,064,219 1,058,335 1,032,540 1,034,202 1,044,322 999,082 978,546 5.76%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,064,219 1,058,335 1,032,540 1,034,202 1,044,322 999,082 978,546 5.76%
NOSH 212,843 212,944 212,894 212,798 212,693 213,024 213,190 -0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.85% 4.32% 3.21% 3.40% 10.77% 8.40% 7.61% -
ROE 4.58% 8.24% 4.91% 3.58% 4.11% 12.31% 8.56% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 258.59 947.68 742.18 511.14 187.54 686.90 516.37 -36.96%
EPS 22.90 40.90 23.80 17.40 20.20 57.70 39.30 -30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.97 4.85 4.86 4.91 4.69 4.59 5.87%
Adjusted Per Share Value based on latest NOSH - 212,035
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 70.29 257.70 201.77 138.90 50.94 186.86 140.58 -37.03%
EPS 6.22 11.13 6.47 4.73 5.49 15.70 10.70 -30.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.359 1.3515 1.3186 1.3207 1.3336 1.2758 1.2496 5.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.94 2.62 2.53 2.88 2.83 2.63 2.69 -
P/RPS 1.14 0.28 0.34 0.56 1.51 0.38 0.52 68.84%
P/EPS 12.85 6.40 10.63 16.55 14.01 4.56 6.84 52.31%
EY 7.78 15.63 9.41 6.04 7.14 21.94 14.61 -34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.52 0.59 0.58 0.56 0.59 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 24/02/11 -
Price 2.94 2.48 2.68 2.86 2.96 2.76 2.69 -
P/RPS 1.14 0.26 0.36 0.56 1.58 0.40 0.52 68.84%
P/EPS 12.85 6.06 11.26 16.44 14.65 4.78 6.84 52.31%
EY 7.78 16.51 8.88 6.08 6.82 20.91 14.61 -34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.55 0.59 0.60 0.59 0.59 0.00%

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