[MNRB] QoQ TTM Result on 30-Sep-2008 [#2]

Stock

[MNRB] MNRB HOLDINGS BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- -50.05%

YoY- -81.72%

Quarter Report

Bursa Announcements - 30 Sept 2008 (Final).pdf

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	1,237,881	1,173,819	1,170,421	1,081,069	1,009,523	978,555	908,316	22.94%
YoY %	5.46%	0.29%	8.27%	7.09%	3.16%	7.73%	-	-
Horiz. %	136.28%	129.23%	128.86%	119.02%	111.14%	107.73%	100.00%	-
PBT	1,816	40,457	-1,087	64,037	99,431	193,955	236,411	-96.11%
YoY %	-95.51%	3,821.90%	-101.70%	-35.60%	-48.74%	-17.96%	-	-
Horiz. %	0.77%	17.11%	-0.46%	27.09%	42.06%	82.04%	100.00%	-
Tax	-3,524	-14,169	-15,473	-25,427	-22,134	-23,514	-12,396	-56.79%
YoY %	75.13%	8.43%	39.15%	-14.88%	5.87%	-89.69%	-	-
Horiz. %	28.43%	114.30%	124.82%	205.12%	178.56%	189.69%	100.00%	-
NP	-1,708	26,288	-16,560	38,610	77,297	170,441	224,015	-
YoY %	-106.50%	258.74%	-142.89%	-50.05%	-54.65%	-23.92%	-	-
Horiz. %	-0.76%	11.73%	-7.39%	17.24%	34.51%	76.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,708	26,288	-16,560	38,610	77,297	170,441	224,015	-
YoY %	-106.50%	258.74%	-142.89%	-50.05%	-54.65%	-23.92%	-	-
Horiz. %	-0.76%	11.73%	-7.39%	17.24%	34.51%	76.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	194.05%	35.02%	-	39.71%	22.26%	12.12%	5.24%	-
YoY %	454.11%	0.00%	-	78.39%	83.66%	131.30%	-	-
Horiz. %	3,703.24%	668.32%	-	757.82%	424.81%	231.30%	100.00%	-
Total Cost	1,239,589	1,147,531	1,186,981	1,042,459	932,226	808,114	684,301	48.65%
YoY %	8.02%	-3.32%	13.86%	11.82%	15.36%	18.09%	-	-
Horiz. %	181.15%	167.69%	173.46%	152.34%	136.23%	118.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	889,959	851,903	842,950	877,107	904,620	885,564	900,291	-0.76%
YoY %	4.47%	1.06%	-3.89%	-3.04%	2.15%	-1.64%	-	-
Horiz. %	98.85%	94.63%	93.63%	97.42%	100.48%	98.36%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	21,445	21,445	52,997	63,613	84,487	84,487	107,961	-65.98%
YoY %	0.00%	-59.54%	-16.69%	-24.71%	0.00%	-21.74%	-	-
Horiz. %	19.86%	19.86%	49.09%	58.92%	78.26%	78.26%	100.00%	-
Div Payout %	0.00%	81.58%	0.00%	164.76%	109.30%	49.57%	48.19%	-
YoY %	0.00%	0.00%	0.00%	50.74%	120.50%	2.86%	-	-
Horiz. %	0.00%	169.29%	0.00%	341.90%	226.81%	102.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	889,959	851,903	842,950	877,107	904,620	885,564	900,291	-0.76%
YoY %	4.47%	1.06%	-3.89%	-3.04%	2.15%	-1.64%	-	-
Horiz. %	98.85%	94.63%	93.63%	97.42%	100.48%	98.36%	100.00%	-
NOSH	213,932	212,975	213,405	214,451	212,851	210,347	212,333	0.50%
YoY %	0.45%	-0.20%	-0.49%	0.75%	1.19%	-0.94%	-	-
Horiz. %	100.75%	100.30%	100.50%	101.00%	100.24%	99.06%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-0.14%	2.24%	-1.41%	3.57%	7.66%	17.42%	24.66%	-
YoY %	-106.25%	258.87%	-139.50%	-53.39%	-56.03%	-29.36%	-	-
Horiz. %	-0.57%	9.08%	-5.72%	14.48%	31.06%	70.64%	100.00%	-
ROE	-0.19%	3.09%	-1.96%	4.40%	8.54%	19.25%	24.88%	-
YoY %	-106.15%	257.65%	-144.55%	-48.48%	-55.64%	-22.63%	-	-
Horiz. %	-0.76%	12.42%	-7.88%	17.68%	34.32%	77.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	578.63	551.15	548.45	504.11	474.28	465.21	427.78	22.33%
YoY %	4.99%	0.49%	8.80%	6.29%	1.95%	8.75%	-	-
Horiz. %	135.26%	128.84%	128.21%	117.84%	110.87%	108.75%	100.00%	-
EPS	-0.80	12.34	-7.76	18.00	36.31	81.03	105.50	-
YoY %	-106.48%	259.02%	-143.11%	-50.43%	-55.19%	-23.19%	-	-
Horiz. %	-0.76%	11.70%	-7.36%	17.06%	34.42%	76.81%	100.00%	-
DPS	10.00	10.00	25.00	30.00	40.00	40.00	51.00	-66.28%
YoY %	0.00%	-60.00%	-16.67%	-25.00%	0.00%	-21.57%	-	-
Horiz. %	19.61%	19.61%	49.02%	58.82%	78.43%	78.43%	100.00%	-
NAPS	4.16	4.00	3.95	4.09	4.25	4.21	4.24	-1.26%
YoY %	4.00%	1.27%	-3.42%	-3.76%	0.95%	-0.71%	-	-
Horiz. %	98.11%	94.34%	93.16%	96.46%	100.24%	99.29%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,451
RPS	158.08	149.90	149.46	138.05	128.92	124.96	115.99	22.94%
YoY %	5.46%	0.29%	8.27%	7.08%	3.17%	7.73%	-	-
Horiz. %	136.29%	129.24%	128.86%	119.02%	111.15%	107.73%	100.00%	-
EPS	-0.22	3.36	-2.11	4.93	9.87	21.77	28.61	-
YoY %	-106.55%	259.24%	-142.80%	-50.05%	-54.66%	-23.91%	-	-
Horiz. %	-0.77%	11.74%	-7.38%	17.23%	34.50%	76.09%	100.00%	-
DPS	2.74	2.74	6.77	8.12	10.79	10.79	13.79	-65.98%
YoY %	0.00%	-59.53%	-16.63%	-24.75%	0.00%	-21.75%	-	-
Horiz. %	19.87%	19.87%	49.09%	58.88%	78.25%	78.25%	100.00%	-
NAPS	1.1365	1.0879	1.0764	1.1201	1.1552	1.1309	1.1497	-0.76%
YoY %	4.47%	1.07%	-3.90%	-3.04%	2.15%	-1.64%	-	-
Horiz. %	98.85%	94.62%	93.62%	97.43%	100.48%	98.36%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.00	2.75	2.88	3.74	4.42	4.56	4.86	-
P/RPS	0.52	0.50	0.53	0.74	0.93	0.98	1.14	-40.77%
YoY %	4.00%	-5.66%	-28.38%	-20.43%	-5.10%	-14.04%	-	-
Horiz. %	45.61%	43.86%	46.49%	64.91%	81.58%	85.96%	100.00%	-
P/EPS	-375.76	22.28	-37.11	20.77	12.17	5.63	4.61	-
YoY %	-1,786.54%	160.04%	-278.67%	70.67%	116.16%	22.13%	-	-
Horiz. %	-8,150.98%	483.30%	-804.99%	450.54%	263.99%	122.13%	100.00%	-
EY	-0.27	4.49	-2.69	4.81	8.22	17.77	21.71	-
YoY %	-106.01%	266.91%	-155.93%	-41.48%	-53.74%	-18.15%	-	-
Horiz. %	-1.24%	20.68%	-12.39%	22.16%	37.86%	81.85%	100.00%	-
DY	3.33	3.64	8.68	8.02	9.05	8.77	10.49	-53.49%
YoY %	-8.52%	-58.06%	8.23%	-11.38%	3.19%	-16.40%	-	-
Horiz. %	31.74%	34.70%	82.75%	76.45%	86.27%	83.60%	100.00%	-
P/NAPS	0.72	0.69	0.73	0.91	1.04	1.08	1.15	-26.83%
YoY %	4.35%	-5.48%	-19.78%	-12.50%	-3.70%	-6.09%	-	-
Horiz. %	62.61%	60.00%	63.48%	79.13%	90.43%	93.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	27/05/09	27/02/09	21/11/08	28/08/08	30/05/08	18/02/08	-
Price	3.26	3.12	3.00	3.00	4.30	4.80	4.82	-
P/RPS	0.56	0.57	0.55	0.60	0.91	1.03	1.13	-37.40%
YoY %	-1.75%	3.64%	-8.33%	-34.07%	-11.65%	-8.85%	-	-
Horiz. %	49.56%	50.44%	48.67%	53.10%	80.53%	91.15%	100.00%	-
P/EPS	-408.33	25.28	-38.66	16.66	11.84	5.92	4.57	-
YoY %	-1,715.23%	165.39%	-332.05%	40.71%	100.00%	29.54%	-	-
Horiz. %	-8,935.01%	553.17%	-845.95%	364.55%	259.08%	129.54%	100.00%	-
EY	-0.24	3.96	-2.59	6.00	8.45	16.88	21.89	-
YoY %	-106.06%	252.90%	-143.17%	-28.99%	-49.94%	-22.89%	-	-
Horiz. %	-1.10%	18.09%	-11.83%	27.41%	38.60%	77.11%	100.00%	-
DY	3.07	3.21	8.33	10.00	9.30	8.33	10.58	-56.20%
YoY %	-4.36%	-61.46%	-16.70%	7.53%	11.64%	-21.27%	-	-
Horiz. %	29.02%	30.34%	78.73%	94.52%	87.90%	78.73%	100.00%	-
P/NAPS	0.78	0.78	0.76	0.73	1.01	1.14	1.14	-22.37%
YoY %	0.00%	2.63%	4.11%	-27.72%	-11.40%	0.00%	-	-
Horiz. %	68.42%	68.42%	66.67%	64.04%	88.60%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos