[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 36.84%
YoY- -39.52%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,118,756 550,395 2,018,043 1,580,068 1,087,697 398,893 1,463,262 -16.34%
PBT 127,239 78,432 129,386 75,323 51,450 51,785 164,952 -15.85%
Tax -22,607 -29,728 -42,199 -24,654 -14,423 -8,821 -42,010 -33.76%
NP 104,632 48,704 87,187 50,669 37,027 42,964 122,942 -10.16%
-
NP to SH 38,144 48,704 87,187 50,669 37,027 42,964 122,942 -54.07%
-
Tax Rate 17.77% 37.90% 32.61% 32.73% 28.03% 17.03% 25.47% -
Total Cost 1,014,124 501,691 1,930,856 1,529,399 1,050,670 355,929 1,340,320 -16.92%
-
Net Worth 1,140,058 1,064,219 1,058,335 1,032,540 1,034,202 1,044,322 999,082 9.17%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,140,058 1,064,219 1,058,335 1,032,540 1,034,202 1,044,322 999,082 9.17%
NOSH 213,094 212,843 212,944 212,894 212,798 212,693 213,024 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.35% 8.85% 4.32% 3.21% 3.40% 10.77% 8.40% -
ROE 3.35% 4.58% 8.24% 4.91% 3.58% 4.11% 12.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 525.00 258.59 947.68 742.18 511.14 187.54 686.90 -16.36%
EPS 17.90 22.90 40.90 23.80 17.40 20.20 57.70 -54.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.35 5.00 4.97 4.85 4.86 4.91 4.69 9.14%
Adjusted Per Share Value based on latest NOSH - 213,156
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 142.86 70.29 257.70 201.77 138.90 50.94 186.86 -16.34%
EPS 4.87 6.22 11.13 6.47 4.73 5.49 15.70 -54.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4559 1.359 1.3515 1.3186 1.3207 1.3336 1.2758 9.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.10 2.94 2.62 2.53 2.88 2.83 2.63 -
P/RPS 0.59 1.14 0.28 0.34 0.56 1.51 0.38 33.97%
P/EPS 17.32 12.85 6.40 10.63 16.55 14.01 4.56 142.84%
EY 5.77 7.78 15.63 9.41 6.04 7.14 21.94 -58.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.53 0.52 0.59 0.58 0.56 2.36%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 -
Price 3.00 2.94 2.48 2.68 2.86 2.96 2.76 -
P/RPS 0.57 1.14 0.26 0.36 0.56 1.58 0.40 26.55%
P/EPS 16.76 12.85 6.06 11.26 16.44 14.65 4.78 130.27%
EY 5.97 7.78 16.51 8.88 6.08 6.82 20.91 -56.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.50 0.55 0.59 0.60 0.59 -3.41%

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