[MNRB] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 376.71%
YoY- 114.2%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 574,609 574,179 580,958 603,455 568,361 550,395 437,975 19.82%
PBT 44,759 80,148 59,846 50,120 48,807 78,432 54,063 -11.82%
Tax -16,076 -41,552 -14,546 -20,899 -7,501 -29,728 -17,545 -5.65%
NP 28,683 38,596 45,300 29,221 41,306 48,704 36,518 -14.85%
-
NP to SH 28,683 38,596 45,300 29,221 -10,560 48,704 36,518 -14.85%
-
Tax Rate 35.92% 51.84% 24.31% 41.70% 15.37% 37.90% 32.45% -
Total Cost 545,926 535,583 535,658 574,234 527,055 501,691 401,457 22.71%
-
Net Worth 1,189,813 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 1,065,025 7.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,189,813 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 1,065,025 7.65%
NOSH 212,466 213,237 214,387 212,830 212,068 212,843 213,005 -0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.99% 6.72% 7.80% 4.84% 7.27% 8.85% 8.34% -
ROE 2.41% 3.29% 4.23% 2.75% -0.93% 4.58% 3.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 270.45 269.27 270.99 283.54 268.01 258.59 205.62 20.02%
EPS 13.50 18.10 21.30 13.70 -5.00 22.90 17.10 -14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.60 5.50 5.00 5.00 5.35 5.00 5.00 7.84%
Adjusted Per Share Value based on latest NOSH - 212,830
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.38 73.32 74.19 77.06 72.58 70.29 55.93 19.82%
EPS 3.66 4.93 5.78 3.73 -1.35 6.22 4.66 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5194 1.4977 1.3689 1.3589 1.4488 1.359 1.36 7.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.34 3.57 2.94 2.66 3.10 2.94 2.62 -
P/RPS 1.23 1.33 1.08 0.94 1.16 1.14 1.27 -2.10%
P/EPS 24.74 19.72 13.91 19.37 -62.26 12.85 15.28 37.84%
EY 4.04 5.07 7.19 5.16 -1.61 7.78 6.54 -27.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.59 0.53 0.58 0.59 0.52 10.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 3.61 3.56 3.78 2.55 3.00 2.94 2.48 -
P/RPS 1.33 1.32 1.39 0.90 1.12 1.14 1.21 6.50%
P/EPS 26.74 19.67 17.89 18.57 -60.25 12.85 14.47 50.53%
EY 3.74 5.08 5.59 5.38 -1.66 7.78 6.91 -33.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.76 0.51 0.56 0.59 0.50 17.87%

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