[MNRB] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 55.03%
YoY- 24.05%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 635,616 574,609 574,179 580,958 603,455 568,361 550,395 10.04%
PBT 26,557 44,759 80,148 59,846 50,120 48,807 78,432 -51.32%
Tax -12,578 -16,076 -41,552 -14,546 -20,899 -7,501 -29,728 -43.55%
NP 13,979 28,683 38,596 45,300 29,221 41,306 48,704 -56.38%
-
NP to SH 13,979 28,683 38,596 45,300 29,221 -10,560 48,704 -56.38%
-
Tax Rate 47.36% 35.92% 51.84% 24.31% 41.70% 15.37% 37.90% -
Total Cost 621,637 545,926 535,583 535,658 574,234 527,055 501,691 15.31%
-
Net Worth 1,143,736 1,189,813 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 4.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,143,736 1,189,813 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 4.90%
NOSH 211,803 212,466 213,237 214,387 212,830 212,068 212,843 -0.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.20% 4.99% 6.72% 7.80% 4.84% 7.27% 8.85% -
ROE 1.22% 2.41% 3.29% 4.23% 2.75% -0.93% 4.58% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 300.10 270.45 269.27 270.99 283.54 268.01 258.59 10.40%
EPS 6.60 13.50 18.10 21.30 13.70 -5.00 22.90 -56.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.40 5.60 5.50 5.00 5.00 5.35 5.00 5.24%
Adjusted Per Share Value based on latest NOSH - 214,387
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 81.17 73.38 73.32 74.19 77.06 72.58 70.29 10.04%
EPS 1.79 3.66 4.93 5.78 3.73 -1.35 6.22 -56.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4605 1.5194 1.4977 1.3689 1.3589 1.4488 1.359 4.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.53 3.34 3.57 2.94 2.66 3.10 2.94 -
P/RPS 1.18 1.23 1.33 1.08 0.94 1.16 1.14 2.31%
P/EPS 53.48 24.74 19.72 13.91 19.37 -62.26 12.85 158.06%
EY 1.87 4.04 5.07 7.19 5.16 -1.61 7.78 -61.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.65 0.59 0.53 0.58 0.59 6.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 4.01 3.61 3.56 3.78 2.55 3.00 2.94 -
P/RPS 1.34 1.33 1.32 1.39 0.90 1.12 1.14 11.34%
P/EPS 60.76 26.74 19.67 17.89 18.57 -60.25 12.85 180.91%
EY 1.65 3.74 5.08 5.59 5.38 -1.66 7.78 -64.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.65 0.76 0.51 0.56 0.59 16.25%

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