[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
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,237,881 1,173,819 1,170,421 1,081,069 1,009,523 978,555 908,316 22.94%
PBT 1,816 40,457 -1,087 64,037 99,431 193,955 236,411 -96.11%
Tax -3,524 -14,169 -15,473 -25,427 -22,134 -23,514 -12,396 -56.79%
NP -1,708 26,288 -16,560 38,610 77,297 170,441 224,015 -
-
NP to SH -1,708 26,288 -16,560 38,610 77,297 170,441 224,015 -
-
Tax Rate 194.05% 35.02% - 39.71% 22.26% 12.12% 5.24% -
Total Cost 1,239,589 1,147,531 1,186,981 1,042,459 932,226 808,114 684,301 48.65%
-
Net Worth 889,959 851,903 842,950 877,107 904,620 885,564 900,291 -0.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 21,445 21,445 52,997 63,613 84,487 84,487 107,961 -65.98%
Div Payout % 0.00% 81.58% 0.00% 164.76% 109.30% 49.57% 48.19% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 889,959 851,903 842,950 877,107 904,620 885,564 900,291 -0.76%
NOSH 213,932 212,975 213,405 214,451 212,851 210,347 212,333 0.50%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -0.14% 2.24% -1.41% 3.57% 7.66% 17.42% 24.66% -
ROE -0.19% 3.09% -1.96% 4.40% 8.54% 19.25% 24.88% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 578.63 551.15 548.45 504.11 474.28 465.21 427.78 22.33%
EPS -0.80 12.34 -7.76 18.00 36.31 81.03 105.50 -
DPS 10.00 10.00 25.00 30.00 40.00 40.00 51.00 -66.28%
NAPS 4.16 4.00 3.95 4.09 4.25 4.21 4.24 -1.26%
Adjusted Per Share Value based on latest NOSH - 214,451
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 158.08 149.90 149.46 138.05 128.92 124.96 115.99 22.94%
EPS -0.22 3.36 -2.11 4.93 9.87 21.77 28.61 -
DPS 2.74 2.74 6.77 8.12 10.79 10.79 13.79 -65.98%
NAPS 1.1365 1.0879 1.0764 1.1201 1.1552 1.1309 1.1497 -0.76%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
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%
P/EPS -375.76 22.28 -37.11 20.77 12.17 5.63 4.61 -
EY -0.27 4.49 -2.69 4.81 8.22 17.77 21.71 -
DY 3.33 3.64 8.68 8.02 9.05 8.77 10.49 -53.49%
P/NAPS 0.72 0.69 0.73 0.91 1.04 1.08 1.15 -26.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
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%
P/EPS -408.33 25.28 -38.66 16.66 11.84 5.92 4.57 -
EY -0.24 3.96 -2.59 6.00 8.45 16.88 21.89 -
DY 3.07 3.21 8.33 10.00 9.30 8.33 10.58 -56.20%
P/NAPS 0.78 0.78 0.76 0.73 1.01 1.14 1.14 -22.37%

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