[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 76.75%
YoY- 53.99%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,087,697 398,893 1,463,262 1,100,851 725,661 386,687 1,345,183 -13.19%
PBT 51,450 51,785 164,952 108,815 63,576 35,635 75,370 -22.45%
Tax -14,423 -8,821 -42,010 -25,031 -16,174 -9,496 -27,203 -34.46%
NP 37,027 42,964 122,942 83,784 47,402 26,139 48,167 -16.07%
-
NP to SH 37,027 42,964 122,942 83,784 47,402 26,139 48,167 -16.07%
-
Tax Rate 28.03% 17.03% 25.47% 23.00% 25.44% 26.65% 36.09% -
Total Cost 1,050,670 355,929 1,340,320 1,017,067 678,259 360,548 1,297,016 -13.09%
-
Net Worth 1,034,202 1,044,322 999,082 978,546 952,310 928,678 999,147 2.32%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,034,202 1,044,322 999,082 978,546 952,310 928,678 999,147 2.32%
NOSH 212,798 212,693 213,024 213,190 213,522 212,512 213,492 -0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.40% 10.77% 8.40% 7.61% 6.53% 6.76% 3.58% -
ROE 3.58% 4.11% 12.31% 8.56% 4.98% 2.81% 4.82% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 511.14 187.54 686.90 516.37 339.85 181.96 630.08 -13.00%
EPS 17.40 20.20 57.70 39.30 22.20 12.30 22.60 -15.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.86 4.91 4.69 4.59 4.46 4.37 4.68 2.54%
Adjusted Per Share Value based on latest NOSH - 212,760
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 138.90 50.94 186.86 140.58 92.67 49.38 171.78 -13.19%
EPS 4.73 5.49 15.70 10.70 6.05 3.34 6.15 -16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3207 1.3336 1.2758 1.2496 1.2161 1.1859 1.2759 2.32%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.88 2.83 2.63 2.69 2.69 2.68 3.04 -
P/RPS 0.56 1.51 0.38 0.52 0.79 1.47 0.48 10.81%
P/EPS 16.55 14.01 4.56 6.84 12.12 21.79 13.47 14.70%
EY 6.04 7.14 21.94 14.61 8.25 4.59 7.42 -12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.56 0.59 0.60 0.61 0.65 -6.24%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 31/05/11 24/02/11 30/11/10 25/08/10 31/05/10 -
Price 2.86 2.96 2.76 2.69 2.78 2.59 2.89 -
P/RPS 0.56 1.58 0.40 0.52 0.82 1.42 0.46 13.99%
P/EPS 16.44 14.65 4.78 6.84 12.52 21.06 12.81 18.07%
EY 6.08 6.82 20.91 14.61 7.99 4.75 7.81 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.59 0.59 0.62 0.59 0.62 -3.24%

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