[MNRB] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -33.6%
YoY- 83.23%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,303,169 2,018,043 1,463,262 1,345,183 1,173,819 978,555 834,127 18.42%
PBT 159,249 129,386 164,952 75,370 40,457 193,955 144,644 1.61%
Tax -46,584 -42,199 -42,010 -27,203 -14,169 -23,514 -15,165 20.54%
NP 112,665 87,187 122,942 48,167 26,288 170,441 129,479 -2.28%
-
NP to SH 112,665 87,187 122,942 48,167 26,288 170,441 129,479 -2.28%
-
Tax Rate 29.25% 32.61% 25.47% 36.09% 35.02% 12.12% 10.48% -
Total Cost 2,190,504 1,930,856 1,340,320 1,297,016 1,147,531 808,114 704,648 20.78%
-
Net Worth 1,131,832 1,058,335 999,082 999,147 892,638 893,594 805,553 5.82%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 21,202 84,902 97,003 -
Div Payout % - - - - 80.66% 49.81% 74.92% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,131,832 1,058,335 999,082 999,147 892,638 893,594 805,553 5.82%
NOSH 213,151 212,944 213,024 213,492 212,028 212,255 210,877 0.17%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.89% 4.32% 8.40% 3.58% 2.24% 17.42% 15.52% -
ROE 9.95% 8.24% 12.31% 4.82% 2.94% 19.07% 16.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,080.53 947.68 686.90 630.08 553.62 461.03 395.55 18.21%
EPS 52.90 40.90 57.70 22.60 12.30 80.30 61.40 -2.45%
DPS 0.00 0.00 0.00 0.00 10.00 40.00 46.00 -
NAPS 5.31 4.97 4.69 4.68 4.21 4.21 3.82 5.63%
Adjusted Per Share Value based on latest NOSH - 214,119
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 294.11 257.70 186.86 171.78 149.90 124.96 106.52 18.42%
EPS 14.39 11.13 15.70 6.15 3.36 21.77 16.53 -2.28%
DPS 0.00 0.00 0.00 0.00 2.71 10.84 12.39 -
NAPS 1.4453 1.3515 1.2758 1.2759 1.1399 1.1411 1.0287 5.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.94 2.62 2.63 3.04 2.75 4.56 4.50 -
P/RPS 0.27 0.28 0.38 0.48 0.50 0.99 1.14 -21.32%
P/EPS 5.56 6.40 4.56 13.47 22.18 5.68 7.33 -4.49%
EY 17.98 15.63 21.94 7.42 4.51 17.61 13.64 4.70%
DY 0.00 0.00 0.00 0.00 3.64 8.77 10.22 -
P/NAPS 0.55 0.53 0.56 0.65 0.65 1.08 1.18 -11.93%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 27/05/09 30/05/08 29/05/07 -
Price 3.78 2.48 2.76 2.89 3.12 4.80 4.54 -
P/RPS 0.35 0.26 0.40 0.46 0.56 1.04 1.15 -17.96%
P/EPS 7.15 6.06 4.78 12.81 25.16 5.98 7.39 -0.54%
EY 13.98 16.51 20.91 7.81 3.97 16.73 13.52 0.55%
DY 0.00 0.00 0.00 0.00 3.21 8.33 10.13 -
P/NAPS 0.71 0.50 0.59 0.62 0.74 1.14 1.19 -8.24%

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