[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 67.25%
YoY- 29.22%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,795,182 1,159,566 574,179 2,303,169 1,722,211 1,118,756 550,395 119.45%
PBT 121,532 94,975 80,148 159,249 177,359 127,239 78,432 33.79%
Tax -40,274 -27,696 -41,552 -46,584 -109,994 -22,607 -29,728 22.36%
NP 81,258 67,279 38,596 112,665 67,365 104,632 48,704 40.53%
-
NP to SH 81,258 67,279 38,596 112,665 67,365 38,144 48,704 40.53%
-
Tax Rate 33.14% 29.16% 51.84% 29.25% 62.02% 17.77% 37.90% -
Total Cost 1,713,924 1,092,287 535,583 2,190,504 1,654,846 1,014,124 501,691 126.32%
-
Net Worth 1,151,688 1,192,286 1,172,806 1,131,832 1,064,671 1,140,058 1,064,219 5.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,151,688 1,192,286 1,172,806 1,131,832 1,064,671 1,140,058 1,064,219 5.39%
NOSH 213,275 212,908 213,237 213,151 212,934 213,094 212,843 0.13%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.53% 5.80% 6.72% 4.89% 3.91% 9.35% 8.85% -
ROE 7.06% 5.64% 3.29% 9.95% 6.33% 3.35% 4.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 841.72 544.63 269.27 1,080.53 808.80 525.00 258.59 119.16%
EPS 38.10 31.60 18.10 52.90 31.60 17.90 22.90 40.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.40 5.60 5.50 5.31 5.00 5.35 5.00 5.24%
Adjusted Per Share Value based on latest NOSH - 214,387
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 229.24 148.08 73.32 294.11 219.93 142.86 70.29 119.44%
EPS 10.38 8.59 4.93 14.39 8.60 4.87 6.22 40.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4707 1.5225 1.4977 1.4453 1.3596 1.4559 1.359 5.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.53 3.34 3.57 2.94 2.66 3.10 2.94 -
P/RPS 0.42 0.61 1.33 0.27 0.33 0.59 1.14 -48.51%
P/EPS 9.27 10.57 19.72 5.56 8.41 17.32 12.85 -19.51%
EY 10.79 9.46 5.07 17.98 11.89 5.77 7.78 24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.65 0.55 0.53 0.58 0.59 6.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 4.01 3.61 3.56 3.78 2.55 3.00 2.94 -
P/RPS 0.48 0.66 1.32 0.35 0.32 0.57 1.14 -43.73%
P/EPS 10.52 11.42 19.67 7.15 8.06 16.76 12.85 -12.45%
EY 9.50 8.75 5.08 13.98 12.41 5.97 7.78 14.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.65 0.71 0.51 0.56 0.59 16.25%

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