[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -21.68%
YoY- 3.02%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 574,179 2,303,169 1,722,211 1,118,756 550,395 2,018,043 1,580,068 -49.10%
PBT 80,148 159,249 177,359 127,239 78,432 129,386 75,323 4.23%
Tax -41,552 -46,584 -109,994 -22,607 -29,728 -42,199 -24,654 41.66%
NP 38,596 112,665 67,365 104,632 48,704 87,187 50,669 -16.60%
-
NP to SH 38,596 112,665 67,365 38,144 48,704 87,187 50,669 -16.60%
-
Tax Rate 51.84% 29.25% 62.02% 17.77% 37.90% 32.61% 32.73% -
Total Cost 535,583 2,190,504 1,654,846 1,014,124 501,691 1,930,856 1,529,399 -50.34%
-
Net Worth 1,172,806 1,131,832 1,064,671 1,140,058 1,064,219 1,058,335 1,032,540 8.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,172,806 1,131,832 1,064,671 1,140,058 1,064,219 1,058,335 1,032,540 8.87%
NOSH 213,237 213,151 212,934 213,094 212,843 212,944 212,894 0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.72% 4.89% 3.91% 9.35% 8.85% 4.32% 3.21% -
ROE 3.29% 9.95% 6.33% 3.35% 4.58% 8.24% 4.91% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 269.27 1,080.53 808.80 525.00 258.59 947.68 742.18 -49.16%
EPS 18.10 52.90 31.60 17.90 22.90 40.90 23.80 -16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.50 5.31 5.00 5.35 5.00 4.97 4.85 8.75%
Adjusted Per Share Value based on latest NOSH - 212,068
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 73.32 294.11 219.93 142.86 70.29 257.70 201.77 -49.10%
EPS 4.93 14.39 8.60 4.87 6.22 11.13 6.47 -16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4977 1.4453 1.3596 1.4559 1.359 1.3515 1.3186 8.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.57 2.94 2.66 3.10 2.94 2.62 2.53 -
P/RPS 1.33 0.27 0.33 0.59 1.14 0.28 0.34 148.47%
P/EPS 19.72 5.56 8.41 17.32 12.85 6.40 10.63 51.03%
EY 5.07 17.98 11.89 5.77 7.78 15.63 9.41 -33.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.53 0.58 0.59 0.53 0.52 16.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 24/02/12 -
Price 3.56 3.78 2.55 3.00 2.94 2.48 2.68 -
P/RPS 1.32 0.35 0.32 0.57 1.14 0.26 0.36 137.97%
P/EPS 19.67 7.15 8.06 16.76 12.85 6.06 11.26 45.09%
EY 5.08 13.98 12.41 5.97 7.78 16.51 8.88 -31.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.51 0.56 0.59 0.50 0.55 11.79%

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