[MNRB] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 6.58%
YoY- -33.51%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,303,169 2,160,186 2,049,102 1,973,500 1,821,998 1,746,434 1,629,253 25.93%
PBT 237,205 231,422 205,175 156,033 129,386 131,460 152,826 34.01%
Tax -72,674 -75,673 -65,005 -63,106 -42,199 -41,633 -40,259 48.20%
NP 164,531 155,749 140,170 92,927 87,187 89,827 112,567 28.76%
-
NP to SH 112,665 103,883 88,304 92,927 87,187 89,827 112,567 0.05%
-
Tax Rate 30.64% 32.70% 31.68% 40.44% 32.61% 31.67% 26.34% -
Total Cost 2,138,638 2,004,437 1,908,932 1,880,573 1,734,811 1,656,607 1,516,686 25.71%
-
Net Worth 1,071,937 1,064,151 1,134,568 1,064,219 1,065,025 1,033,807 1,030,493 2.66%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,071,937 1,064,151 1,134,568 1,064,219 1,065,025 1,033,807 1,030,493 2.66%
NOSH 214,387 212,830 212,068 212,843 213,005 213,156 212,035 0.73%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 7.14% 7.21% 6.84% 4.71% 4.79% 5.14% 6.91% -
ROE 10.51% 9.76% 7.78% 8.73% 8.19% 8.69% 10.92% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1,074.30 1,014.98 966.24 927.21 855.38 819.32 768.39 25.00%
EPS 52.55 48.81 41.64 43.66 40.93 42.14 53.09 -0.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.00 5.35 5.00 5.00 4.85 4.86 1.90%
Adjusted Per Share Value based on latest NOSH - 212,843
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 294.11 275.86 261.67 252.02 232.67 223.02 208.06 25.92%
EPS 14.39 13.27 11.28 11.87 11.13 11.47 14.37 0.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3689 1.3589 1.4488 1.359 1.36 1.3202 1.3159 2.66%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.94 2.66 3.10 2.94 2.62 2.53 2.88 -
P/RPS 0.27 0.26 0.32 0.32 0.31 0.31 0.37 -18.93%
P/EPS 5.59 5.45 7.44 6.73 6.40 6.00 5.42 2.07%
EY 17.87 18.35 13.43 14.85 15.62 16.66 18.43 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.53 0.58 0.59 0.52 0.52 0.59 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 24/02/12 24/11/11 -
Price 3.78 2.55 3.00 2.94 2.48 2.68 2.86 -
P/RPS 0.35 0.25 0.31 0.32 0.29 0.33 0.37 -3.63%
P/EPS 7.19 5.22 7.20 6.73 6.06 6.36 5.39 21.15%
EY 13.90 19.14 13.88 14.85 16.50 15.72 18.56 -17.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.51 0.56 0.59 0.50 0.55 0.59 18.36%

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