[MNRB] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 17.64%
YoY- 15.65%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,333,201 2,326,953 2,303,169 2,160,186 2,049,102 1,973,500 1,821,998 17.90%
PBT 234,873 238,921 237,205 231,422 205,175 156,033 129,386 48.75%
Tax -93,073 -84,498 -72,674 -75,673 -65,005 -63,106 -42,199 69.35%
NP 141,800 154,423 164,531 155,749 140,170 92,927 87,187 38.25%
-
NP to SH 141,800 102,557 112,665 103,883 88,304 92,927 87,187 38.25%
-
Tax Rate 39.63% 35.37% 30.64% 32.70% 31.68% 40.44% 32.61% -
Total Cost 2,191,401 2,172,530 2,138,638 2,004,437 1,908,932 1,880,573 1,734,811 16.83%
-
Net Worth 1,189,813 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 1,065,025 7.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,189,813 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 1,065,025 7.65%
NOSH 212,466 213,237 214,387 212,830 212,068 212,843 213,005 -0.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.08% 6.64% 7.14% 7.21% 6.84% 4.71% 4.79% -
ROE 11.92% 8.74% 10.51% 9.76% 7.78% 8.73% 8.19% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1,098.15 1,091.25 1,074.30 1,014.98 966.24 927.21 855.38 18.10%
EPS 66.74 48.10 52.55 48.81 41.64 43.66 40.93 38.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.60 5.50 5.00 5.00 5.35 5.00 5.00 7.84%
Adjusted Per Share Value based on latest NOSH - 212,830
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 297.95 297.15 294.11 275.86 261.67 252.02 232.67 17.90%
EPS 18.11 13.10 14.39 13.27 11.28 11.87 11.13 38.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5194 1.4977 1.3689 1.3589 1.4488 1.359 1.36 7.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.34 3.57 2.94 2.66 3.10 2.94 2.62 -
P/RPS 0.30 0.33 0.27 0.26 0.32 0.32 0.31 -2.16%
P/EPS 5.00 7.42 5.59 5.45 7.44 6.73 6.40 -15.16%
EY 19.98 13.47 17.87 18.35 13.43 14.85 15.62 17.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.59 0.53 0.58 0.59 0.52 10.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 3.61 3.56 3.78 2.55 3.00 2.94 2.48 -
P/RPS 0.33 0.33 0.35 0.25 0.31 0.32 0.29 8.98%
P/EPS 5.41 7.40 7.19 5.22 7.20 6.73 6.06 -7.27%
EY 18.49 13.51 13.90 19.14 13.88 14.85 16.50 7.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.76 0.51 0.56 0.59 0.50 17.87%

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