[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 20.78%
YoY- 20.62%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,149,657 578,035 2,386,177 1,795,182 1,159,566 574,179 2,303,169 -37.04%
PBT 98,069 58,109 214,728 121,532 94,975 80,148 159,249 -27.59%
Tax -27,312 -15,833 -58,742 -40,274 -27,696 -41,552 -46,584 -29.92%
NP 70,757 42,276 155,986 81,258 67,279 38,596 112,665 -26.64%
-
NP to SH 70,757 42,276 155,986 81,258 67,279 38,596 112,665 -26.64%
-
Tax Rate 27.85% 27.25% 27.36% 33.14% 29.16% 51.84% 29.25% -
Total Cost 1,078,900 535,759 2,230,191 1,713,924 1,092,287 535,583 2,190,504 -37.60%
-
Net Worth 1,304,315 0 1,223,156 1,151,688 1,192,286 1,172,806 1,131,832 9.90%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,304,315 0 1,223,156 1,151,688 1,192,286 1,172,806 1,131,832 9.90%
NOSH 213,123 213,515 213,093 213,275 212,908 213,237 213,151 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.15% 7.31% 6.54% 4.53% 5.80% 6.72% 4.89% -
ROE 5.42% 0.00% 12.75% 7.06% 5.64% 3.29% 9.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 539.43 270.72 1,119.78 841.72 544.63 269.27 1,080.53 -37.04%
EPS 33.20 19.80 73.20 38.10 31.60 18.10 52.90 -26.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.12 0.00 5.74 5.40 5.60 5.50 5.31 9.91%
Adjusted Per Share Value based on latest NOSH - 211,803
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 146.81 73.81 304.71 229.24 148.08 73.32 294.11 -37.04%
EPS 9.04 5.40 19.92 10.38 8.59 4.93 14.39 -26.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6656 0.00 1.562 1.4707 1.5225 1.4977 1.4453 9.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.48 4.72 3.72 3.53 3.34 3.57 2.94 -
P/RPS 0.83 1.74 0.33 0.42 0.61 1.33 0.27 111.27%
P/EPS 13.49 23.84 5.08 9.27 10.57 19.72 5.56 80.46%
EY 7.41 4.19 19.68 10.79 9.46 5.07 17.98 -44.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.65 0.65 0.60 0.65 0.55 20.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 - 27/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 4.26 0.00 3.78 4.01 3.61 3.56 3.78 -
P/RPS 0.79 0.00 0.34 0.48 0.66 1.32 0.35 71.98%
P/EPS 12.83 0.00 5.16 10.52 11.42 19.67 7.15 47.61%
EY 7.79 0.00 19.37 9.50 8.75 5.08 13.98 -32.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.66 0.74 0.64 0.65 0.71 -0.94%

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