[MNRB] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 240.97%
YoY- 354.25%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 2,296,281 2,106,757 1,467,801 1,366,216 1,186,810 930,989 832,070 18.41%
PBT 236,478 100,430 145,086 100,173 -10,258 249,797 127,441 10.84%
Tax -146,658 -32,872 -33,374 -27,630 -18,273 -28,994 -32,686 28.39%
NP 89,820 67,558 111,712 72,542 -28,532 220,802 94,754 -0.88%
-
NP to SH 89,820 67,558 111,712 72,542 -28,532 220,802 94,754 -0.88%
-
Tax Rate 62.02% 32.73% 23.00% 27.58% - 11.61% 25.65% -
Total Cost 2,206,461 2,039,198 1,356,089 1,293,673 1,215,342 710,186 737,316 20.02%
-
Net Worth 1,064,671 1,032,540 978,546 921,718 841,055 899,849 785,005 5.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 28,390 70,742 58,310 -
Div Payout % - - - - 0.00% 32.04% 61.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,064,671 1,032,540 978,546 921,718 841,055 899,849 785,005 5.20%
NOSH 212,934 212,894 213,190 213,360 212,925 212,228 218,664 -0.44%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.91% 3.21% 7.61% 5.31% -2.40% 23.72% 11.39% -
ROE 8.44% 6.54% 11.42% 7.87% -3.39% 24.54% 12.07% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 1,078.40 989.58 688.49 640.33 557.38 438.67 380.52 18.94%
EPS 42.13 31.73 52.40 34.00 -13.40 104.04 43.33 -0.46%
DPS 0.00 0.00 0.00 0.00 13.33 33.33 26.67 -
NAPS 5.00 4.85 4.59 4.32 3.95 4.24 3.59 5.67%
Adjusted Per Share Value based on latest NOSH - 213,130
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 293.23 269.03 187.44 174.47 151.56 118.89 106.26 18.41%
EPS 11.47 8.63 14.27 9.26 -3.64 28.20 12.10 -0.88%
DPS 0.00 0.00 0.00 0.00 3.63 9.03 7.45 -
NAPS 1.3596 1.3186 1.2496 1.177 1.074 1.1491 1.0025 5.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.66 2.53 2.69 3.09 2.88 4.86 4.28 -
P/RPS 0.25 0.26 0.39 0.48 0.52 1.11 1.12 -22.09%
P/EPS 6.31 7.97 5.13 9.09 -21.49 4.67 9.88 -7.19%
EY 15.86 12.54 19.48 11.00 -4.65 21.41 10.12 7.76%
DY 0.00 0.00 0.00 0.00 4.63 6.86 6.23 -
P/NAPS 0.53 0.52 0.59 0.72 0.73 1.15 1.19 -12.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 24/02/11 25/02/10 27/02/09 18/02/08 12/02/07 -
Price 2.55 2.68 2.69 2.73 3.00 4.82 4.52 -
P/RPS 0.24 0.27 0.39 0.43 0.54 1.10 1.19 -23.40%
P/EPS 6.05 8.45 5.13 8.03 -22.39 4.63 10.43 -8.66%
EY 16.54 11.84 19.48 12.45 -4.47 21.59 9.59 9.50%
DY 0.00 0.00 0.00 0.00 4.44 6.92 5.90 -
P/NAPS 0.51 0.55 0.59 0.63 0.76 1.14 1.26 -13.98%

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