[MNRB] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -52.82%
YoY- 83.23%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,421,372 1,389,240 1,391,532 1,345,183 1,308,373 1,281,036 1,237,881 9.62%
PBT 109,055 165,085 137,544 75,370 123,281 10,637 1,816 1422.11%
Tax -31,510 -43,785 -40,988 -27,202 -21,187 -2,530 -3,524 329.08%
NP 77,545 121,300 96,556 48,168 102,094 8,107 -1,708 -
-
NP to SH 77,545 121,300 96,556 48,168 102,094 8,107 -1,708 -
-
Tax Rate 28.89% 26.52% 29.80% 36.09% 17.19% 23.78% 194.05% -
Total Cost 1,343,827 1,267,940 1,294,976 1,297,015 1,206,279 1,272,929 1,239,589 5.51%
-
Net Worth 976,569 948,329 928,678 910,005 920,723 902,884 889,959 6.36%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - 21,445 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 976,569 948,329 928,678 910,005 920,723 902,884 889,959 6.36%
NOSH 212,760 212,630 212,512 214,119 213,130 217,562 213,932 -0.36%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.46% 8.73% 6.94% 3.58% 7.80% 0.63% -0.14% -
ROE 7.94% 12.79% 10.40% 5.29% 11.09% 0.90% -0.19% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 668.06 653.36 654.80 628.24 613.88 588.81 578.63 10.02%
EPS 36.45 57.05 45.44 22.50 47.90 3.73 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.59 4.46 4.37 4.25 4.32 4.15 4.16 6.75%
Adjusted Per Share Value based on latest NOSH - 214,119
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 181.51 177.41 177.70 171.78 167.08 163.59 158.08 9.62%
EPS 9.90 15.49 12.33 6.15 13.04 1.04 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
NAPS 1.2471 1.211 1.1859 1.1621 1.1758 1.153 1.1365 6.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.69 2.69 2.68 3.04 3.09 3.24 3.00 -
P/RPS 0.40 0.41 0.41 0.48 0.50 0.55 0.52 -16.00%
P/EPS 7.38 4.72 5.90 13.51 6.45 86.95 -375.76 -
EY 13.55 21.21 16.95 7.40 15.50 1.15 -0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.59 0.60 0.61 0.72 0.72 0.78 0.72 -12.40%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 30/11/10 25/08/10 31/05/10 25/02/10 26/11/09 28/08/09 -
Price 2.69 2.78 2.59 2.89 2.73 3.14 3.26 -
P/RPS 0.40 0.43 0.40 0.46 0.44 0.53 0.56 -20.04%
P/EPS 7.38 4.87 5.70 12.85 5.70 84.27 -408.33 -
EY 13.55 20.52 17.54 7.78 17.55 1.19 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.07 -
P/NAPS 0.59 0.62 0.59 0.68 0.63 0.76 0.78 -16.93%

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