[MNRB] QoQ Quarter Result on 30-Sep-2011 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -113.82%
YoY- -127.92%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 550,395 437,975 492,371 492,759 398,893 362,411 375,190 29.13%
PBT 78,432 54,063 23,873 -335 51,785 56,137 45,239 44.36%
Tax -29,728 -17,545 -10,231 -5,602 -8,821 -16,979 -8,857 124.33%
NP 48,704 36,518 13,642 -5,937 42,964 39,158 36,382 21.48%
-
NP to SH 48,704 36,518 13,642 -5,937 42,964 39,158 36,382 21.48%
-
Tax Rate 37.90% 32.45% 42.86% - 17.03% 30.25% 19.58% -
Total Cost 501,691 401,457 478,729 498,696 355,929 323,253 338,808 29.94%
-
Net Worth 1,064,219 1,065,025 1,033,807 1,030,493 1,044,322 906,005 976,569 5.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,064,219 1,065,025 1,033,807 1,030,493 1,044,322 906,005 976,569 5.90%
NOSH 212,843 213,005 213,156 212,035 212,693 212,677 212,760 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.85% 8.34% 2.77% -1.20% 10.77% 10.80% 9.70% -
ROE 4.58% 3.43% 1.32% -0.58% 4.11% 4.32% 3.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 258.59 205.62 230.99 232.39 187.54 170.40 176.34 29.10%
EPS 22.90 17.10 6.40 -2.80 20.20 18.40 17.10 21.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.00 4.85 4.86 4.91 4.26 4.59 5.87%
Adjusted Per Share Value based on latest NOSH - 212,035
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 70.29 55.93 62.88 62.93 50.94 46.28 47.91 29.14%
EPS 6.22 4.66 1.74 -0.76 5.49 5.00 4.65 21.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.359 1.36 1.3202 1.3159 1.3336 1.157 1.2471 5.90%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.94 2.62 2.53 2.88 2.83 2.63 2.69 -
P/RPS 1.14 1.27 1.10 1.24 1.51 1.54 1.53 -17.82%
P/EPS 12.85 15.28 39.53 -102.86 14.01 14.28 15.73 -12.62%
EY 7.78 6.54 2.53 -0.97 7.14 7.00 6.36 14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.52 0.59 0.58 0.62 0.59 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 24/02/11 -
Price 2.94 2.48 2.68 2.86 2.96 2.76 2.69 -
P/RPS 1.14 1.21 1.16 1.23 1.58 1.62 1.53 -17.82%
P/EPS 12.85 14.47 41.88 -102.14 14.65 14.99 15.73 -12.62%
EY 7.78 6.91 2.39 -0.98 6.82 6.67 6.36 14.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.55 0.59 0.60 0.65 0.59 0.00%

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