[MNRB] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -142.89%
YoY- -107.39%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 1,281,036 1,237,881 1,173,819 1,170,421 1,081,069 1,009,523 978,555 19.65%
PBT 10,637 1,816 40,457 -1,087 64,037 99,431 193,955 -85.53%
Tax -2,530 -3,524 -14,169 -15,473 -25,427 -22,134 -23,514 -77.34%
NP 8,107 -1,708 26,288 -16,560 38,610 77,297 170,441 -86.84%
-
NP to SH 8,107 -1,708 26,288 -16,560 38,610 77,297 170,441 -86.84%
-
Tax Rate 23.78% 194.05% 35.02% - 39.71% 22.26% 12.12% -
Total Cost 1,272,929 1,239,589 1,147,531 1,186,981 1,042,459 932,226 808,114 35.34%
-
Net Worth 902,884 889,959 851,903 842,950 877,107 904,620 885,564 1.29%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 21,445 21,445 52,997 63,613 84,487 84,487 -
Div Payout % - 0.00% 81.58% 0.00% 164.76% 109.30% 49.57% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 902,884 889,959 851,903 842,950 877,107 904,620 885,564 1.29%
NOSH 217,562 213,932 212,975 213,405 214,451 212,851 210,347 2.27%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.63% -0.14% 2.24% -1.41% 3.57% 7.66% 17.42% -
ROE 0.90% -0.19% 3.09% -1.96% 4.40% 8.54% 19.25% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 588.81 578.63 551.15 548.45 504.11 474.28 465.21 16.99%
EPS 3.73 -0.80 12.34 -7.76 18.00 36.31 81.03 -87.13%
DPS 0.00 10.00 10.00 25.00 30.00 40.00 40.00 -
NAPS 4.15 4.16 4.00 3.95 4.09 4.25 4.21 -0.95%
Adjusted Per Share Value based on latest NOSH - 213,405
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 163.59 158.08 149.90 149.46 138.05 128.92 124.96 19.65%
EPS 1.04 -0.22 3.36 -2.11 4.93 9.87 21.77 -86.80%
DPS 0.00 2.74 2.74 6.77 8.12 10.79 10.79 -
NAPS 1.153 1.1365 1.0879 1.0764 1.1201 1.1552 1.1309 1.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.24 3.00 2.75 2.88 3.74 4.42 4.56 -
P/RPS 0.55 0.52 0.50 0.53 0.74 0.93 0.98 -31.93%
P/EPS 86.95 -375.76 22.28 -37.11 20.77 12.17 5.63 519.13%
EY 1.15 -0.27 4.49 -2.69 4.81 8.22 17.77 -83.85%
DY 0.00 3.33 3.64 8.68 8.02 9.05 8.77 -
P/NAPS 0.78 0.72 0.69 0.73 0.91 1.04 1.08 -19.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 27/05/09 27/02/09 21/11/08 28/08/08 30/05/08 -
Price 3.14 3.26 3.12 3.00 3.00 4.30 4.80 -
P/RPS 0.53 0.56 0.57 0.55 0.60 0.91 1.03 -35.76%
P/EPS 84.27 -408.33 25.28 -38.66 16.66 11.84 5.92 486.40%
EY 1.19 -0.24 3.96 -2.59 6.00 8.45 16.88 -82.90%
DY 0.00 3.07 3.21 8.33 10.00 9.30 8.33 -
P/NAPS 0.76 0.78 0.78 0.76 0.73 1.01 1.14 -23.66%

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