[MNRB] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 10.96%
YoY- -10.79%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,454,660 2,474,118 2,451,697 2,385,530 2,347,357 2,376,268 2,379,255 2.09%
PBT 68,064 52,545 179,248 190,705 176,977 217,822 222,621 -54.51%
Tax -14,790 -18,690 -44,340 -51,557 -51,578 -58,358 -62,955 -61.82%
NP 53,274 33,855 134,908 139,148 125,399 159,464 159,666 -51.79%
-
NP to SH 53,274 33,855 134,908 139,148 125,399 159,464 159,666 -51.79%
-
Tax Rate 21.73% 35.57% 24.74% 27.03% 29.14% 26.79% 28.28% -
Total Cost 2,401,386 2,440,263 2,316,789 2,246,382 2,221,958 2,216,804 2,219,589 5.37%
-
Net Worth 1,511,790 1,328,165 1,379,070 1,278,083 1,252,169 1,300,774 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,511,790 1,328,165 1,379,070 1,278,083 1,252,169 1,300,774 0 -
NOSH 241,499 213,188 212,491 213,013 213,680 212,544 213,515 8.53%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.17% 1.37% 5.50% 5.83% 5.34% 6.71% 6.71% -
ROE 3.52% 2.55% 9.78% 10.89% 10.01% 12.26% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1,016.42 1,160.53 1,153.79 1,119.89 1,098.53 1,118.01 1,114.33 -5.93%
EPS 22.06 15.88 63.49 65.32 58.69 75.03 74.78 -55.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.26 6.23 6.49 6.00 5.86 6.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 213,013
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 313.46 315.94 313.08 304.63 299.76 303.45 303.83 2.09%
EPS 6.80 4.32 17.23 17.77 16.01 20.36 20.39 -51.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9306 1.6961 1.7611 1.6321 1.599 1.6611 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.10 3.39 3.84 3.58 3.74 4.48 4.72 -
P/RPS 0.30 0.29 0.33 0.32 0.34 0.40 0.42 -20.04%
P/EPS 14.05 21.35 6.05 5.48 6.37 5.97 6.31 70.26%
EY 7.12 4.68 16.53 18.25 15.69 16.75 15.84 -41.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.59 0.60 0.64 0.73 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 - - - - -
Price 3.00 3.46 3.04 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.30 0.26 0.00 0.00 0.00 0.00 -
P/EPS 13.60 21.79 4.79 0.00 0.00 0.00 0.00 -
EY 7.35 4.59 20.88 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.47 0.00 0.00 0.00 0.00 -

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