[MNRB] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 13.69%
YoY- 44.75%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,821,998 1,746,434 1,629,253 1,475,468 1,463,262 1,421,372 1,389,240 19.79%
PBT 129,386 131,460 152,826 181,102 164,952 109,055 165,085 -14.98%
Tax -42,199 -41,633 -40,259 -41,335 -42,010 -31,510 -43,785 -2.42%
NP 87,187 89,827 112,567 139,767 122,942 77,545 121,300 -19.74%
-
NP to SH 87,187 89,827 112,567 139,767 122,942 77,545 121,300 -19.74%
-
Tax Rate 32.61% 31.67% 26.34% 22.82% 25.47% 28.89% 26.52% -
Total Cost 1,734,811 1,656,607 1,516,686 1,335,701 1,340,320 1,343,827 1,267,940 23.22%
-
Net Worth 1,065,025 1,033,807 1,030,493 1,044,322 906,005 976,569 948,329 8.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,065,025 1,033,807 1,030,493 1,044,322 906,005 976,569 948,329 8.03%
NOSH 213,005 213,156 212,035 212,693 212,677 212,760 212,630 0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.79% 5.14% 6.91% 9.47% 8.40% 5.46% 8.73% -
ROE 8.19% 8.69% 10.92% 13.38% 13.57% 7.94% 12.79% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 855.38 819.32 768.39 693.71 688.02 668.06 653.36 19.65%
EPS 40.93 42.14 53.09 65.71 57.81 36.45 57.05 -19.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.85 4.86 4.91 4.26 4.59 4.46 7.90%
Adjusted Per Share Value based on latest NOSH - 212,693
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 232.67 223.02 208.06 188.42 186.86 181.51 177.41 19.79%
EPS 11.13 11.47 14.37 17.85 15.70 9.90 15.49 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.3202 1.3159 1.3336 1.157 1.2471 1.211 8.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.62 2.53 2.88 2.83 2.63 2.69 2.69 -
P/RPS 0.31 0.31 0.37 0.41 0.38 0.40 0.41 -16.99%
P/EPS 6.40 6.00 5.42 4.31 4.55 7.38 4.72 22.48%
EY 15.62 16.66 18.43 23.22 21.98 13.55 21.21 -18.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.59 0.58 0.62 0.59 0.60 -9.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 24/02/11 30/11/10 -
Price 2.48 2.68 2.86 2.96 2.76 2.69 2.78 -
P/RPS 0.29 0.33 0.37 0.43 0.40 0.40 0.43 -23.07%
P/EPS 6.06 6.36 5.39 4.50 4.77 7.38 4.87 15.67%
EY 16.50 15.72 18.56 22.20 20.94 13.55 20.52 -13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.59 0.60 0.65 0.59 0.62 -13.34%

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