[MNRB] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 29.05%
YoY- -29.08%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 2,385,530 2,386,177 2,303,169 2,018,043 1,463,262 1,345,183 1,173,819 12.54%
PBT 190,705 214,728 159,249 129,386 164,952 75,370 40,457 29.47%
Tax -51,557 -58,742 -46,584 -42,199 -42,010 -27,203 -14,169 24.00%
NP 139,148 155,986 112,665 87,187 122,942 48,167 26,288 31.99%
-
NP to SH 139,148 155,986 112,665 87,187 122,942 48,167 26,288 31.99%
-
Tax Rate 27.03% 27.36% 29.25% 32.61% 25.47% 36.09% 35.02% -
Total Cost 2,246,382 2,230,191 2,190,504 1,930,856 1,340,320 1,297,016 1,147,531 11.84%
-
Net Worth 1,348,099 1,223,156 1,131,832 1,058,335 999,082 999,147 892,638 7.10%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - 21,202 -
Div Payout % - - - - - - 80.66% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,348,099 1,223,156 1,131,832 1,058,335 999,082 999,147 892,638 7.10%
NOSH 212,969 213,093 213,151 212,944 213,024 213,492 212,028 0.07%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.83% 6.54% 4.89% 4.32% 8.40% 3.58% 2.24% -
ROE 10.32% 12.75% 9.95% 8.24% 12.31% 4.82% 2.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 1,120.13 1,119.78 1,080.53 947.68 686.90 630.08 553.62 12.45%
EPS 65.30 73.20 52.90 40.90 57.70 22.60 12.30 32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 6.33 5.74 5.31 4.97 4.69 4.68 4.21 7.03%
Adjusted Per Share Value based on latest NOSH - 213,005
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 304.63 304.71 294.11 257.70 186.86 171.78 149.90 12.53%
EPS 17.77 19.92 14.39 11.13 15.70 6.15 3.36 31.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
NAPS 1.7215 1.562 1.4453 1.3515 1.2758 1.2759 1.1399 7.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.58 3.72 2.94 2.62 2.63 3.04 2.75 -
P/RPS 0.32 0.33 0.27 0.28 0.38 0.48 0.50 -7.16%
P/EPS 5.48 5.08 5.56 6.40 4.56 13.47 22.18 -20.77%
EY 18.25 19.68 17.98 15.63 21.94 7.42 4.51 26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 0.57 0.65 0.55 0.53 0.56 0.65 0.65 -2.16%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 27/05/14 31/05/13 31/05/12 31/05/11 31/05/10 27/05/09 -
Price 3.75 3.78 3.78 2.48 2.76 2.89 3.12 -
P/RPS 0.33 0.34 0.35 0.26 0.40 0.46 0.56 -8.43%
P/EPS 5.74 5.16 7.15 6.06 4.78 12.81 25.16 -21.82%
EY 17.42 19.37 13.98 16.51 20.91 7.81 3.97 27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.59 0.66 0.71 0.50 0.59 0.62 0.74 -3.70%

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