[MNRB] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 167.69%
YoY- -6.74%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 603,455 568,361 550,395 437,975 492,371 492,759 398,893 31.61%
PBT 50,120 48,807 78,432 54,063 23,873 -335 51,785 -2.14%
Tax -20,899 -7,501 -29,728 -17,545 -10,231 -5,602 -8,821 77.25%
NP 29,221 41,306 48,704 36,518 13,642 -5,937 42,964 -22.57%
-
NP to SH 29,221 -10,560 48,704 36,518 13,642 -5,937 42,964 -22.57%
-
Tax Rate 41.70% 15.37% 37.90% 32.45% 42.86% - 17.03% -
Total Cost 574,234 527,055 501,691 401,457 478,729 498,696 355,929 37.35%
-
Net Worth 1,064,151 1,134,568 1,064,219 1,065,025 1,033,807 1,030,493 1,044,322 1.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,064,151 1,134,568 1,064,219 1,065,025 1,033,807 1,030,493 1,044,322 1.25%
NOSH 212,830 212,068 212,843 213,005 213,156 212,035 212,693 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.84% 7.27% 8.85% 8.34% 2.77% -1.20% 10.77% -
ROE 2.75% -0.93% 4.58% 3.43% 1.32% -0.58% 4.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 283.54 268.01 258.59 205.62 230.99 232.39 187.54 31.56%
EPS 13.70 -5.00 22.90 17.10 6.40 -2.80 20.20 -22.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.35 5.00 5.00 4.85 4.86 4.91 1.21%
Adjusted Per Share Value based on latest NOSH - 213,005
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 77.06 72.58 70.29 55.93 62.88 62.93 50.94 31.61%
EPS 3.73 -1.35 6.22 4.66 1.74 -0.76 5.49 -22.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3589 1.4488 1.359 1.36 1.3202 1.3159 1.3336 1.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.66 3.10 2.94 2.62 2.53 2.88 2.83 -
P/RPS 0.94 1.16 1.14 1.27 1.10 1.24 1.51 -26.98%
P/EPS 19.37 -62.26 12.85 15.28 39.53 -102.86 14.01 23.98%
EY 5.16 -1.61 7.78 6.54 2.53 -0.97 7.14 -19.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.59 0.52 0.52 0.59 0.58 -5.80%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 24/02/12 24/11/11 22/08/11 -
Price 2.55 3.00 2.94 2.48 2.68 2.86 2.96 -
P/RPS 0.90 1.12 1.14 1.21 1.16 1.23 1.58 -31.16%
P/EPS 18.57 -60.25 12.85 14.47 41.88 -102.14 14.65 17.04%
EY 5.38 -1.66 7.78 6.91 2.39 -0.98 6.82 -14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.59 0.50 0.55 0.59 0.60 -10.22%

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