[MNRB] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1159.33%
YoY- 716.51%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,389,240 1,391,532 1,345,183 1,308,373 1,281,036 1,237,881 1,173,819 11.87%
PBT 165,085 137,544 75,370 123,281 10,637 1,816 40,457 155.13%
Tax -43,785 -40,988 -27,202 -21,187 -2,530 -3,524 -14,169 112.01%
NP 121,300 96,556 48,168 102,094 8,107 -1,708 26,288 176.90%
-
NP to SH 121,300 96,556 48,168 102,094 8,107 -1,708 26,288 176.90%
-
Tax Rate 26.52% 29.80% 36.09% 17.19% 23.78% 194.05% 35.02% -
Total Cost 1,267,940 1,294,976 1,297,015 1,206,279 1,272,929 1,239,589 1,147,531 6.87%
-
Net Worth 948,329 928,678 910,005 920,723 902,884 889,959 851,903 7.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - 21,445 21,445 -
Div Payout % - - - - - 0.00% 81.58% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 948,329 928,678 910,005 920,723 902,884 889,959 851,903 7.40%
NOSH 212,630 212,512 214,119 213,130 217,562 213,932 212,975 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.73% 6.94% 3.58% 7.80% 0.63% -0.14% 2.24% -
ROE 12.79% 10.40% 5.29% 11.09% 0.90% -0.19% 3.09% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 653.36 654.80 628.24 613.88 588.81 578.63 551.15 11.99%
EPS 57.05 45.44 22.50 47.90 3.73 -0.80 12.34 177.26%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 4.46 4.37 4.25 4.32 4.15 4.16 4.00 7.51%
Adjusted Per Share Value based on latest NOSH - 213,130
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 177.41 177.70 171.78 167.08 163.59 158.08 149.90 11.87%
EPS 15.49 12.33 6.15 13.04 1.04 -0.22 3.36 176.73%
DPS 0.00 0.00 0.00 0.00 0.00 2.74 2.74 -
NAPS 1.211 1.1859 1.1621 1.1758 1.153 1.1365 1.0879 7.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.69 2.68 3.04 3.09 3.24 3.00 2.75 -
P/RPS 0.41 0.41 0.48 0.50 0.55 0.52 0.50 -12.38%
P/EPS 4.72 5.90 13.51 6.45 86.95 -375.76 22.28 -64.42%
EY 21.21 16.95 7.40 15.50 1.15 -0.27 4.49 181.26%
DY 0.00 0.00 0.00 0.00 0.00 3.33 3.64 -
P/NAPS 0.60 0.61 0.72 0.72 0.78 0.72 0.69 -8.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 31/05/10 25/02/10 26/11/09 28/08/09 27/05/09 -
Price 2.78 2.59 2.89 2.73 3.14 3.26 3.12 -
P/RPS 0.43 0.40 0.46 0.44 0.53 0.56 0.57 -17.11%
P/EPS 4.87 5.70 12.85 5.70 84.27 -408.33 25.28 -66.61%
EY 20.52 17.54 7.78 17.55 1.19 -0.24 3.96 199.14%
DY 0.00 0.00 0.00 0.00 0.00 3.07 3.21 -
P/NAPS 0.62 0.59 0.68 0.63 0.76 0.78 0.78 -14.17%

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