[MNRB] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -438.54%
YoY- -487.14%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,201,580 1,595,572 1,546,748 1,361,352 1,105,104 981,232 872,692 16.65%
PBT 313,728 207,140 142,540 -106,156 48,408 426,504 107,680 19.49%
Tax -118,912 -35,284 -37,984 17,160 -25,420 -30,940 -22,520 31.92%
NP 194,816 171,856 104,556 -88,996 22,988 395,564 85,160 14.77%
-
NP to SH 194,816 171,856 104,556 -88,996 22,988 395,564 85,160 14.77%
-
Tax Rate 37.90% 17.03% 26.65% - 52.51% 7.25% 20.91% -
Total Cost 2,006,764 1,423,716 1,442,192 1,450,348 1,082,116 585,668 787,532 16.85%
-
Net Worth 1,064,219 1,044,322 928,678 889,959 904,620 907,295 736,421 6.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,064,219 1,044,322 928,678 889,959 904,620 907,295 736,421 6.32%
NOSH 212,843 212,693 212,512 213,932 212,851 211,984 200,659 0.98%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.85% 10.77% 6.76% -6.54% 2.08% 40.31% 9.76% -
ROE 18.31% 16.46% 11.26% -10.00% 2.54% 43.60% 11.56% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 1,034.36 750.18 727.84 636.35 519.19 462.88 434.91 15.51%
EPS 91.60 80.80 49.20 -41.60 10.80 186.60 42.44 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.91 4.37 4.16 4.25 4.28 3.67 5.28%
Adjusted Per Share Value based on latest NOSH - 213,932
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 281.14 203.75 197.52 173.84 141.12 125.30 111.44 16.65%
EPS 24.88 21.95 13.35 -11.36 2.94 50.51 10.87 14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.359 1.3336 1.1859 1.1365 1.1552 1.1586 0.9404 6.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.94 2.83 2.68 3.00 4.42 5.35 4.18 -
P/RPS 0.28 0.38 0.37 0.47 0.85 1.16 0.96 -18.54%
P/EPS 3.21 3.50 5.45 -7.21 40.93 2.87 9.85 -17.03%
EY 31.13 28.55 18.36 -13.87 2.44 34.88 10.15 20.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.61 0.72 1.04 1.25 1.14 -10.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 25/08/10 28/08/09 28/08/08 27/08/07 18/08/06 -
Price 2.94 2.96 2.59 3.26 4.30 4.84 4.10 -
P/RPS 0.28 0.39 0.36 0.51 0.83 1.05 0.94 -18.26%
P/EPS 3.21 3.66 5.26 -7.84 39.81 2.59 9.66 -16.76%
EY 31.13 27.30 19.00 -12.76 2.51 38.55 10.35 20.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.59 0.78 1.01 1.13 1.12 -10.12%

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