[MNRB] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 42.18%
YoY- -240.84%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,237,512 2,175,394 1,451,322 1,363,208 1,148,774 943,748 837,284 17.78%
PBT 254,478 102,900 127,152 -52,278 7,362 267,198 117,444 13.74%
Tax -45,214 -28,846 -32,348 818 -22,460 -18,634 -32,324 5.74%
NP 209,264 74,054 94,804 -51,460 -15,098 248,564 85,120 16.15%
-
NP to SH 76,288 74,054 94,804 -51,460 -15,098 248,564 85,120 -1.80%
-
Tax Rate 17.77% 28.03% 25.44% - 305.08% 6.97% 27.52% -
Total Cost 2,028,248 2,101,340 1,356,518 1,414,668 1,163,872 695,184 752,164 17.96%
-
Net Worth 1,140,058 1,034,202 952,310 882,475 882,154 890,758 729,772 7.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 43,137 84,834 60,311 -
Div Payout % - - - - 0.00% 34.13% 70.85% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,140,058 1,034,202 952,310 882,475 882,154 890,758 729,772 7.71%
NOSH 213,094 212,798 213,522 212,644 215,685 212,085 201,039 0.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.35% 3.40% 6.53% -3.77% -1.31% 26.34% 10.17% -
ROE 6.69% 7.16% 9.96% -5.83% -1.71% 27.90% 11.66% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1,050.01 1,022.28 679.70 641.07 532.61 444.99 416.48 16.64%
EPS 35.80 34.80 44.40 -24.20 -7.00 117.20 42.34 -2.75%
DPS 0.00 0.00 0.00 0.00 20.00 40.00 30.00 -
NAPS 5.35 4.86 4.46 4.15 4.09 4.20 3.63 6.67%
Adjusted Per Share Value based on latest NOSH - 217,562
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 285.73 277.80 185.33 174.08 146.70 120.52 106.92 17.78%
EPS 9.74 9.46 12.11 -6.57 -1.93 31.74 10.87 -1.81%
DPS 0.00 0.00 0.00 0.00 5.51 10.83 7.70 -
NAPS 1.4559 1.3207 1.2161 1.1269 1.1265 1.1375 0.9319 7.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.10 2.88 2.69 3.24 3.74 4.82 4.18 -
P/RPS 0.30 0.28 0.40 0.51 0.70 1.08 1.00 -18.16%
P/EPS 8.66 8.28 6.06 -13.39 -53.43 4.11 9.87 -2.15%
EY 11.55 12.08 16.51 -7.47 -1.87 24.32 10.13 2.20%
DY 0.00 0.00 0.00 0.00 5.35 8.30 7.18 -
P/NAPS 0.58 0.59 0.60 0.78 0.91 1.15 1.15 -10.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 30/11/10 26/11/09 21/11/08 19/11/07 20/11/06 -
Price 3.00 2.86 2.78 3.14 3.00 4.90 4.26 -
P/RPS 0.29 0.28 0.41 0.49 0.56 1.10 1.02 -18.89%
P/EPS 8.38 8.22 6.26 -12.98 -42.86 4.18 10.06 -2.99%
EY 11.93 12.17 15.97 -7.71 -2.33 23.92 9.94 3.08%
DY 0.00 0.00 0.00 0.00 6.67 8.16 7.04 -
P/NAPS 0.56 0.59 0.62 0.76 0.73 1.17 1.17 -11.54%

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