[MNRB] QoQ Quarter Result on 30-Sep-2010 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -18.65%
YoY- 710.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 398,893 362,411 375,190 338,974 386,687 320,521 343,058 10.60%
PBT 51,785 56,137 45,239 27,941 35,635 240 101,269 -36.13%
Tax -8,821 -16,979 -8,857 -6,678 -9,496 -6,479 -21,132 -44.23%
NP 42,964 39,158 36,382 21,263 26,139 -6,239 80,137 -34.07%
-
NP to SH 42,964 39,158 36,382 21,263 26,139 -6,239 80,137 -34.07%
-
Tax Rate 17.03% 30.25% 19.58% 23.90% 26.65% 2,699.58% 20.87% -
Total Cost 355,929 323,253 338,808 317,711 360,548 326,760 262,921 22.44%
-
Net Worth 1,044,322 906,005 976,569 948,329 928,678 910,005 920,723 8.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,044,322 906,005 976,569 948,329 928,678 910,005 920,723 8.78%
NOSH 212,693 212,677 212,760 212,630 212,512 214,119 213,130 -0.13%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.77% 10.80% 9.70% 6.27% 6.76% -1.95% 23.36% -
ROE 4.11% 4.32% 3.73% 2.24% 2.81% -0.69% 8.70% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 187.54 170.40 176.34 159.42 181.96 149.69 160.96 10.75%
EPS 20.20 18.40 17.10 10.00 12.30 -2.90 37.60 -33.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.91 4.26 4.59 4.46 4.37 4.25 4.32 8.93%
Adjusted Per Share Value based on latest NOSH - 212,630
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.94 46.28 47.91 43.29 49.38 40.93 43.81 10.60%
EPS 5.49 5.00 4.65 2.72 3.34 -0.80 10.23 -34.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3336 1.157 1.2471 1.211 1.1859 1.1621 1.1758 8.78%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.83 2.63 2.69 2.69 2.68 3.04 3.09 -
P/RPS 1.51 1.54 1.53 1.69 1.47 2.03 1.92 -14.83%
P/EPS 14.01 14.28 15.73 26.90 21.79 -104.33 8.22 42.82%
EY 7.14 7.00 6.36 3.72 4.59 -0.96 12.17 -29.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.59 0.60 0.61 0.72 0.72 -13.45%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 31/05/11 24/02/11 30/11/10 25/08/10 31/05/10 25/02/10 -
Price 2.96 2.76 2.69 2.78 2.59 2.89 2.73 -
P/RPS 1.58 1.62 1.53 1.74 1.42 1.93 1.70 -4.77%
P/EPS 14.65 14.99 15.73 27.80 21.06 -99.18 7.26 59.89%
EY 6.82 6.67 6.36 3.60 4.75 -1.01 13.77 -37.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.59 0.62 0.59 0.68 0.63 -3.20%

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