[MNRB] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 17.83%
YoY- 53.99%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 2,393,576 2,296,281 2,106,757 1,467,801 1,366,216 1,186,810 930,989 17.02%
PBT 162,042 236,478 100,430 145,086 100,173 -10,258 249,797 -6.95%
Tax -53,698 -146,658 -32,872 -33,374 -27,630 -18,273 -28,994 10.80%
NP 108,344 89,820 67,558 111,712 72,542 -28,532 220,802 -11.17%
-
NP to SH 108,344 89,820 67,558 111,712 72,542 -28,532 220,802 -11.17%
-
Tax Rate 33.14% 62.02% 32.73% 23.00% 27.58% - 11.61% -
Total Cost 2,285,232 2,206,461 2,039,198 1,356,089 1,293,673 1,215,342 710,186 21.48%
-
Net Worth 1,151,688 1,064,671 1,032,540 978,546 921,718 841,055 899,849 4.19%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 28,390 70,742 -
Div Payout % - - - - - 0.00% 32.04% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,151,688 1,064,671 1,032,540 978,546 921,718 841,055 899,849 4.19%
NOSH 213,275 212,934 212,894 213,190 213,360 212,925 212,228 0.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.53% 3.91% 3.21% 7.61% 5.31% -2.40% 23.72% -
ROE 9.41% 8.44% 6.54% 11.42% 7.87% -3.39% 24.54% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,122.29 1,078.40 989.58 688.49 640.33 557.38 438.67 16.93%
EPS 50.80 42.13 31.73 52.40 34.00 -13.40 104.04 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 13.33 33.33 -
NAPS 5.40 5.00 4.85 4.59 4.32 3.95 4.24 4.10%
Adjusted Per Share Value based on latest NOSH - 212,760
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 305.66 293.23 269.03 187.44 174.47 151.56 118.89 17.02%
EPS 13.84 11.47 8.63 14.27 9.26 -3.64 28.20 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 3.63 9.03 -
NAPS 1.4707 1.3596 1.3186 1.2496 1.177 1.074 1.1491 4.19%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.53 2.66 2.53 2.69 3.09 2.88 4.86 -
P/RPS 0.31 0.25 0.26 0.39 0.48 0.52 1.11 -19.13%
P/EPS 6.95 6.31 7.97 5.13 9.09 -21.49 4.67 6.84%
EY 14.39 15.86 12.54 19.48 11.00 -4.65 21.41 -6.40%
DY 0.00 0.00 0.00 0.00 0.00 4.63 6.86 -
P/NAPS 0.65 0.53 0.52 0.59 0.72 0.73 1.15 -9.06%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 24/02/12 24/02/11 25/02/10 27/02/09 18/02/08 -
Price 4.01 2.55 2.68 2.69 2.73 3.00 4.82 -
P/RPS 0.36 0.24 0.27 0.39 0.43 0.54 1.10 -16.97%
P/EPS 7.89 6.05 8.45 5.13 8.03 -22.39 4.63 9.28%
EY 12.67 16.54 11.84 19.48 12.45 -4.47 21.59 -8.49%
DY 0.00 0.00 0.00 0.00 0.00 4.44 6.92 -
P/NAPS 0.74 0.51 0.55 0.59 0.63 0.76 1.14 -6.94%

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