[MNRB] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -20.2%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 2,049,102 1,973,500 1,821,998 1,746,434 1,629,253 1,475,468 1,463,262 25.09%
PBT 205,175 156,033 129,386 131,460 152,826 181,102 164,952 15.61%
Tax -65,005 -63,106 -42,199 -41,633 -40,259 -41,335 -42,010 33.67%
NP 140,170 92,927 87,187 89,827 112,567 139,767 122,942 9.11%
-
NP to SH 88,304 92,927 87,187 89,827 112,567 139,767 122,942 -19.74%
-
Tax Rate 31.68% 40.44% 32.61% 31.67% 26.34% 22.82% 25.47% -
Total Cost 1,908,932 1,880,573 1,734,811 1,656,607 1,516,686 1,335,701 1,340,320 26.50%
-
Net Worth 1,134,568 1,064,219 1,065,025 1,033,807 1,030,493 1,044,322 906,005 16.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,134,568 1,064,219 1,065,025 1,033,807 1,030,493 1,044,322 906,005 16.13%
NOSH 212,068 212,843 213,005 213,156 212,035 212,693 212,677 -0.19%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.84% 4.71% 4.79% 5.14% 6.91% 9.47% 8.40% -
ROE 7.78% 8.73% 8.19% 8.69% 10.92% 13.38% 13.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 966.24 927.21 855.38 819.32 768.39 693.71 688.02 25.32%
EPS 41.64 43.66 40.93 42.14 53.09 65.71 57.81 -19.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.35 5.00 5.00 4.85 4.86 4.91 4.26 16.35%
Adjusted Per Share Value based on latest NOSH - 213,156
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 261.67 252.02 232.67 223.02 208.06 188.42 186.86 25.09%
EPS 11.28 11.87 11.13 11.47 14.37 17.85 15.70 -19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4488 1.359 1.36 1.3202 1.3159 1.3336 1.157 16.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.10 2.94 2.62 2.53 2.88 2.83 2.63 -
P/RPS 0.32 0.32 0.31 0.31 0.37 0.41 0.38 -10.79%
P/EPS 7.44 6.73 6.40 6.00 5.42 4.31 4.55 38.67%
EY 13.43 14.85 15.62 16.66 18.43 23.22 21.98 -27.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.52 0.52 0.59 0.58 0.62 -4.33%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 -
Price 3.00 2.94 2.48 2.68 2.86 2.96 2.76 -
P/RPS 0.31 0.32 0.29 0.33 0.37 0.43 0.40 -15.58%
P/EPS 7.20 6.73 6.06 6.36 5.39 4.50 4.77 31.48%
EY 13.88 14.85 16.50 15.72 18.56 22.20 20.94 -23.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.50 0.55 0.59 0.60 0.65 -9.43%

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