[MNRB] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -19.46%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,973,500 1,821,998 1,746,434 1,629,253 1,475,468 1,463,262 1,421,372 24.48%
PBT 156,033 129,386 131,460 152,826 181,102 164,952 109,055 27.00%
Tax -63,106 -42,199 -41,633 -40,259 -41,335 -42,010 -31,510 58.95%
NP 92,927 87,187 89,827 112,567 139,767 122,942 77,545 12.83%
-
NP to SH 92,927 87,187 89,827 112,567 139,767 122,942 77,545 12.83%
-
Tax Rate 40.44% 32.61% 31.67% 26.34% 22.82% 25.47% 28.89% -
Total Cost 1,880,573 1,734,811 1,656,607 1,516,686 1,335,701 1,340,320 1,343,827 25.13%
-
Net Worth 1,064,219 1,065,025 1,033,807 1,030,493 1,044,322 906,005 976,569 5.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,064,219 1,065,025 1,033,807 1,030,493 1,044,322 906,005 976,569 5.90%
NOSH 212,843 213,005 213,156 212,035 212,693 212,677 212,760 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.71% 4.79% 5.14% 6.91% 9.47% 8.40% 5.46% -
ROE 8.73% 8.19% 8.69% 10.92% 13.38% 13.57% 7.94% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 927.21 855.38 819.32 768.39 693.71 688.02 668.06 24.45%
EPS 43.66 40.93 42.14 53.09 65.71 57.81 36.45 12.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.00 4.85 4.86 4.91 4.26 4.59 5.87%
Adjusted Per Share Value based on latest NOSH - 212,035
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 252.02 232.67 223.02 208.06 188.42 186.86 181.51 24.48%
EPS 11.87 11.13 11.47 14.37 17.85 15.70 9.90 12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.359 1.36 1.3202 1.3159 1.3336 1.157 1.2471 5.90%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.94 2.62 2.53 2.88 2.83 2.63 2.69 -
P/RPS 0.32 0.31 0.31 0.37 0.41 0.38 0.40 -13.83%
P/EPS 6.73 6.40 6.00 5.42 4.31 4.55 7.38 -5.96%
EY 14.85 15.62 16.66 18.43 23.22 21.98 13.55 6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.52 0.59 0.58 0.62 0.59 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 24/02/11 -
Price 2.94 2.48 2.68 2.86 2.96 2.76 2.69 -
P/RPS 0.32 0.29 0.33 0.37 0.43 0.40 0.40 -13.83%
P/EPS 6.73 6.06 6.36 5.39 4.50 4.77 7.38 -5.96%
EY 14.85 16.50 15.72 18.56 22.20 20.94 13.55 6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.55 0.59 0.60 0.65 0.59 0.00%

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
Post a Comment