[MNRB] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 8.45%
YoY- 29.22%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,365,362 2,333,201 2,326,953 2,303,169 2,160,186 2,049,102 1,973,500 12.79%
PBT 211,310 234,873 238,921 237,205 231,422 205,175 156,033 22.33%
Tax -84,752 -93,073 -84,498 -72,674 -75,673 -65,005 -63,106 21.66%
NP 126,558 141,800 154,423 164,531 155,749 140,170 92,927 22.79%
-
NP to SH 126,558 141,800 102,557 112,665 103,883 88,304 92,927 22.79%
-
Tax Rate 40.11% 39.63% 35.37% 30.64% 32.70% 31.68% 40.44% -
Total Cost 2,238,804 2,191,401 2,172,530 2,138,638 2,004,437 1,908,932 1,880,573 12.29%
-
Net Worth 1,143,736 1,189,813 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 4.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,143,736 1,189,813 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 4.90%
NOSH 211,803 212,466 213,237 214,387 212,830 212,068 212,843 -0.32%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.35% 6.08% 6.64% 7.14% 7.21% 6.84% 4.71% -
ROE 11.07% 11.92% 8.74% 10.51% 9.76% 7.78% 8.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1,116.77 1,098.15 1,091.25 1,074.30 1,014.98 966.24 927.21 13.16%
EPS 59.75 66.74 48.10 52.55 48.81 41.64 43.66 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.40 5.60 5.50 5.00 5.00 5.35 5.00 5.24%
Adjusted Per Share Value based on latest NOSH - 214,387
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 302.06 297.95 297.15 294.11 275.86 261.67 252.02 12.79%
EPS 16.16 18.11 13.10 14.39 13.27 11.28 11.87 22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4605 1.5194 1.4977 1.3689 1.3589 1.4488 1.359 4.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.53 3.34 3.57 2.94 2.66 3.10 2.94 -
P/RPS 0.32 0.30 0.33 0.27 0.26 0.32 0.32 0.00%
P/EPS 5.91 5.00 7.42 5.59 5.45 7.44 6.73 -8.27%
EY 16.93 19.98 13.47 17.87 18.35 13.43 14.85 9.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.65 0.59 0.53 0.58 0.59 6.65%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 4.01 3.61 3.56 3.78 2.55 3.00 2.94 -
P/RPS 0.36 0.33 0.33 0.35 0.25 0.31 0.32 8.14%
P/EPS 6.71 5.41 7.40 7.19 5.22 7.20 6.73 -0.19%
EY 14.90 18.49 13.51 13.90 19.14 13.88 14.85 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.64 0.65 0.76 0.51 0.56 0.59 16.25%

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