[MNRB] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -32.63%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 644,202 629,168 606,705 571,622 578,035 590,995 635,616 0.90%
PBT 46,652 106,924 -14,288 39,960 58,109 93,196 26,557 45.73%
Tax -8,616 -18,447 -5,798 -11,479 -15,833 -18,468 -12,578 -22.34%
NP 38,036 88,477 -20,086 28,481 42,276 74,728 13,979 95.25%
-
NP to SH 38,036 88,477 -20,086 28,481 42,276 74,728 13,979 95.25%
-
Tax Rate 18.47% 17.25% - 28.73% 27.25% 19.82% 47.36% -
Total Cost 606,166 540,691 626,791 543,141 535,759 516,267 621,637 -1.67%
-
Net Worth 1,379,070 1,278,083 1,252,169 1,300,774 0 1,222,022 1,143,736 13.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,379,070 1,278,083 1,252,169 1,300,774 0 1,222,022 1,143,736 13.32%
NOSH 212,491 213,013 213,680 212,544 213,515 212,895 211,803 0.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.90% 14.06% -3.31% 4.98% 7.31% 12.64% 2.20% -
ROE 2.76% 6.92% -1.60% 2.19% 0.00% 6.12% 1.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 303.17 295.36 283.93 268.94 270.72 277.60 300.10 0.68%
EPS 17.90 41.50 -9.40 13.40 19.80 35.10 6.60 94.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.49 6.00 5.86 6.12 0.00 5.74 5.40 13.07%
Adjusted Per Share Value based on latest NOSH - 212,544
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 82.26 80.34 77.48 73.00 73.81 75.47 81.17 0.89%
EPS 4.86 11.30 -2.56 3.64 5.40 9.54 1.79 94.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.6321 1.599 1.6611 0.00 1.5605 1.4605 13.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.84 3.58 3.74 4.48 4.72 3.72 3.53 -
P/RPS 1.27 1.21 1.32 1.67 1.74 1.34 1.18 5.03%
P/EPS 21.45 8.62 -39.79 33.43 23.84 10.60 53.48 -45.70%
EY 4.66 11.60 -2.51 2.99 4.19 9.44 1.87 84.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.64 0.73 0.00 0.65 0.65 -6.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 17/02/15 27/11/14 - 27/05/14 28/02/14 -
Price 3.04 3.75 3.90 4.26 0.00 3.78 4.01 -
P/RPS 1.00 1.27 1.37 1.58 0.00 1.36 1.34 -17.76%
P/EPS 16.98 9.03 -41.49 31.79 0.00 10.77 60.76 -57.35%
EY 5.89 11.08 -2.41 3.15 0.00 9.29 1.65 134.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.67 0.70 0.00 0.66 0.74 -26.17%

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