[MNRB] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 39.79%
YoY- 64.37%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,576,808 2,296,716 2,201,580 1,595,572 1,546,748 1,361,352 1,105,104 12.85%
PBT 186,608 320,592 313,728 207,140 142,540 -106,156 48,408 21.25%
Tax -34,464 -166,208 -118,912 -35,284 -37,984 17,160 -25,420 4.44%
NP 152,144 154,384 194,816 171,856 104,556 -88,996 22,988 30.97%
-
NP to SH 152,144 154,384 194,816 171,856 104,556 -88,996 22,988 30.97%
-
Tax Rate 18.47% 51.84% 37.90% 17.03% 26.65% - 52.51% -
Total Cost 2,424,664 2,142,332 2,006,764 1,423,716 1,442,192 1,450,348 1,082,116 12.21%
-
Net Worth 1,379,070 1,172,806 1,064,219 1,044,322 928,678 889,959 904,620 6.20%
Dividend
30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,379,070 1,172,806 1,064,219 1,044,322 928,678 889,959 904,620 6.20%
NOSH 212,491 213,237 212,843 212,693 212,512 213,932 212,851 -0.02%
Ratio Analysis
30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.90% 6.72% 8.85% 10.77% 6.76% -6.54% 2.08% -
ROE 11.03% 13.16% 18.31% 16.46% 11.26% -10.00% 2.54% -
Per Share
30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 1,212.66 1,077.07 1,034.36 750.18 727.84 636.35 519.19 12.87%
EPS 71.60 72.40 91.60 80.80 49.20 -41.60 10.80 31.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.49 5.50 5.00 4.91 4.37 4.16 4.25 6.23%
Adjusted Per Share Value based on latest NOSH - 212,693
30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 329.06 293.29 281.14 203.75 197.52 173.84 141.12 12.85%
EPS 19.43 19.71 24.88 21.95 13.35 -11.36 2.94 30.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.4977 1.359 1.3336 1.1859 1.1365 1.1552 6.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/15 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.84 3.57 2.94 2.83 2.68 3.00 4.42 -
P/RPS 0.32 0.33 0.28 0.38 0.37 0.47 0.85 -13.02%
P/EPS 5.36 4.93 3.21 3.50 5.45 -7.21 40.93 -25.19%
EY 18.65 20.28 31.13 28.55 18.36 -13.87 2.44 33.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.59 0.58 0.61 0.72 1.04 -7.77%
Price Multiplier on Announcement Date
30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/15 30/08/13 30/08/12 22/08/11 25/08/10 28/08/09 28/08/08 -
Price 3.04 3.56 2.94 2.96 2.59 3.26 4.30 -
P/RPS 0.25 0.33 0.28 0.39 0.36 0.51 0.83 -15.74%
P/EPS 4.25 4.92 3.21 3.66 5.26 -7.84 39.81 -27.34%
EY 23.55 20.34 31.13 27.30 19.00 -12.76 2.51 37.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.65 0.59 0.60 0.59 0.78 1.01 -10.34%

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