[MNRB] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -60.84%
YoY- 3.02%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 2,476,490 2,299,314 2,319,132 2,237,512 2,175,394 1,451,322 1,363,208 10.45%
PBT -80,182 196,138 189,950 254,478 102,900 127,152 -52,278 7.38%
Tax 11,110 -54,624 -55,392 -45,214 -28,846 -32,348 818 54.43%
NP -69,072 141,514 134,558 209,264 74,054 94,804 -51,460 5.02%
-
NP to SH -69,072 141,514 134,558 76,288 74,054 94,804 -51,460 5.02%
-
Tax Rate - 27.85% 29.16% 17.77% 28.03% 25.44% - -
Total Cost 2,545,562 2,157,800 2,184,574 2,028,248 2,101,340 1,356,518 1,414,668 10.28%
-
Net Worth 1,321,834 1,304,315 1,192,286 1,140,058 1,034,202 952,310 882,475 6.96%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,321,834 1,304,315 1,192,286 1,140,058 1,034,202 952,310 882,475 6.96%
NOSH 212,172 213,123 212,908 213,094 212,798 213,522 212,644 -0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -2.79% 6.15% 5.80% 9.35% 3.40% 6.53% -3.77% -
ROE -5.23% 10.85% 11.29% 6.69% 7.16% 9.96% -5.83% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1,167.21 1,078.86 1,089.26 1,050.01 1,022.28 679.70 641.07 10.49%
EPS -32.40 66.40 63.20 35.80 34.80 44.40 -24.20 4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.23 6.12 5.60 5.35 4.86 4.46 4.15 7.00%
Adjusted Per Share Value based on latest NOSH - 212,068
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 316.25 293.62 296.15 285.73 277.80 185.33 174.08 10.45%
EPS -8.82 18.07 17.18 9.74 9.46 12.11 -6.57 5.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.688 1.6656 1.5225 1.4559 1.3207 1.2161 1.1269 6.96%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 3.39 4.48 3.34 3.10 2.88 2.69 3.24 -
P/RPS 0.29 0.42 0.31 0.30 0.28 0.40 0.51 -8.97%
P/EPS -10.41 6.75 5.28 8.66 8.28 6.06 -13.39 -4.10%
EY -9.60 14.82 18.92 11.55 12.08 16.51 -7.47 4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.73 0.60 0.58 0.59 0.60 0.78 -5.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 30/11/12 24/11/11 30/11/10 26/11/09 -
Price 3.46 4.26 3.61 3.00 2.86 2.78 3.14 -
P/RPS 0.30 0.39 0.33 0.29 0.28 0.41 0.49 -7.84%
P/EPS -10.63 6.42 5.71 8.38 8.22 6.26 -12.98 -3.27%
EY -9.41 15.59 17.51 11.93 12.17 15.97 -7.71 3.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.70 0.64 0.56 0.59 0.62 0.76 -4.96%

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