[MNRB] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -106.5%
YoY- -102.21%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 1,345,183 1,308,373 1,281,036 1,237,881 1,173,819 1,170,421 1,081,069 15.70%
PBT 75,370 123,281 10,637 1,816 40,457 -1,087 64,037 11.48%
Tax -27,202 -21,187 -2,530 -3,524 -14,169 -15,473 -25,427 4.60%
NP 48,168 102,094 8,107 -1,708 26,288 -16,560 38,610 15.90%
-
NP to SH 48,168 102,094 8,107 -1,708 26,288 -16,560 38,610 15.90%
-
Tax Rate 36.09% 17.19% 23.78% 194.05% 35.02% - 39.71% -
Total Cost 1,297,015 1,206,279 1,272,929 1,239,589 1,147,531 1,186,981 1,042,459 15.69%
-
Net Worth 910,005 920,723 902,884 889,959 851,903 842,950 877,107 2.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 21,445 21,445 52,997 63,613 -
Div Payout % - - - 0.00% 81.58% 0.00% 164.76% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 910,005 920,723 902,884 889,959 851,903 842,950 877,107 2.48%
NOSH 214,119 213,130 217,562 213,932 212,975 213,405 214,451 -0.10%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.58% 7.80% 0.63% -0.14% 2.24% -1.41% 3.57% -
ROE 5.29% 11.09% 0.90% -0.19% 3.09% -1.96% 4.40% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 628.24 613.88 588.81 578.63 551.15 548.45 504.11 15.82%
EPS 22.50 47.90 3.73 -0.80 12.34 -7.76 18.00 16.05%
DPS 0.00 0.00 0.00 10.00 10.00 25.00 30.00 -
NAPS 4.25 4.32 4.15 4.16 4.00 3.95 4.09 2.59%
Adjusted Per Share Value based on latest NOSH - 213,932
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 171.78 167.08 163.59 158.08 149.90 149.46 138.05 15.70%
EPS 6.15 13.04 1.04 -0.22 3.36 -2.11 4.93 15.89%
DPS 0.00 0.00 0.00 2.74 2.74 6.77 8.12 -
NAPS 1.1621 1.1758 1.153 1.1365 1.0879 1.0764 1.1201 2.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.04 3.09 3.24 3.00 2.75 2.88 3.74 -
P/RPS 0.48 0.50 0.55 0.52 0.50 0.53 0.74 -25.08%
P/EPS 13.51 6.45 86.95 -375.76 22.28 -37.11 20.77 -24.94%
EY 7.40 15.50 1.15 -0.27 4.49 -2.69 4.81 33.30%
DY 0.00 0.00 0.00 3.33 3.64 8.68 8.02 -
P/NAPS 0.72 0.72 0.78 0.72 0.69 0.73 0.91 -14.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 26/11/09 28/08/09 27/05/09 27/02/09 21/11/08 -
Price 2.89 2.73 3.14 3.26 3.12 3.00 3.00 -
P/RPS 0.46 0.44 0.53 0.56 0.57 0.55 0.60 -16.24%
P/EPS 12.85 5.70 84.27 -408.33 25.28 -38.66 16.66 -15.90%
EY 7.78 17.55 1.19 -0.24 3.96 -2.59 6.00 18.92%
DY 0.00 0.00 0.00 3.07 3.21 8.33 10.00 -
P/NAPS 0.68 0.63 0.76 0.78 0.78 0.76 0.73 -4.62%

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