[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 311.45%
YoY- 354.25%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 725,661 386,687 1,345,183 1,024,662 681,604 340,338 1,173,819 -27.40%
PBT 63,576 35,635 75,370 75,130 -26,139 -26,539 40,457 35.12%
Tax -16,174 -9,496 -27,203 -20,723 409 4,290 -14,169 9.21%
NP 47,402 26,139 48,167 54,407 -25,730 -22,249 26,288 48.09%
-
NP to SH 47,402 26,139 48,167 54,407 -25,730 -22,249 26,288 48.09%
-
Tax Rate 25.44% 26.65% 36.09% 27.58% - - 35.02% -
Total Cost 678,259 360,548 1,297,016 970,255 707,334 362,587 1,147,531 -29.54%
-
Net Worth 952,310 928,678 999,147 921,718 882,475 889,959 892,638 4.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 21,202 -
Div Payout % - - - - - - 80.66% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 952,310 928,678 999,147 921,718 882,475 889,959 892,638 4.40%
NOSH 213,522 212,512 213,492 213,360 212,644 213,932 212,028 0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.53% 6.76% 3.58% 5.31% -3.77% -6.54% 2.24% -
ROE 4.98% 2.81% 4.82% 5.90% -2.92% -2.50% 2.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 339.85 181.96 630.08 480.25 320.54 159.09 553.62 -27.74%
EPS 22.20 12.30 22.60 25.50 -12.10 -10.40 12.30 48.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.46 4.37 4.68 4.32 4.15 4.16 4.21 3.91%
Adjusted Per Share Value based on latest NOSH - 213,130
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 92.67 49.38 171.78 130.85 87.04 43.46 149.90 -27.40%
EPS 6.05 3.34 6.15 6.95 -3.29 -2.84 3.36 47.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
NAPS 1.2161 1.1859 1.2759 1.177 1.1269 1.1365 1.1399 4.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.69 2.68 3.04 3.09 3.24 3.00 2.75 -
P/RPS 0.79 1.47 0.48 0.64 1.01 1.89 0.50 35.61%
P/EPS 12.12 21.79 13.47 12.12 -26.78 -28.85 22.18 -33.13%
EY 8.25 4.59 7.42 8.25 -3.73 -3.47 4.51 49.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 0.60 0.61 0.65 0.72 0.78 0.72 0.65 -5.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 31/05/10 25/02/10 26/11/09 28/08/09 27/05/09 -
Price 2.78 2.59 2.89 2.73 3.14 3.26 3.12 -
P/RPS 0.82 1.42 0.46 0.57 0.98 2.05 0.56 28.91%
P/EPS 12.52 21.06 12.81 10.71 -25.95 -31.35 25.16 -37.17%
EY 7.99 4.75 7.81 9.34 -3.85 -3.19 3.97 59.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.62 0.59 0.62 0.63 0.76 0.78 0.74 -11.11%

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