[MNRB] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -184.64%
YoY- -487.14%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 550,395 398,893 386,687 340,338 276,276 245,308 218,173 16.65%
PBT 78,432 51,785 35,635 -26,539 12,102 106,626 26,920 19.49%
Tax -29,728 -8,821 -9,496 4,290 -6,355 -7,735 -5,630 31.92%
NP 48,704 42,964 26,139 -22,249 5,747 98,891 21,290 14.77%
-
NP to SH 48,704 42,964 26,139 -22,249 5,747 98,891 21,290 14.77%
-
Tax Rate 37.90% 17.03% 26.65% - 52.51% 7.25% 20.91% -
Total Cost 501,691 355,929 360,548 362,587 270,529 146,417 196,883 16.85%
-
Net Worth 1,064,219 1,044,322 928,678 889,959 904,620 907,295 736,421 6.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,064,219 1,044,322 928,678 889,959 904,620 907,295 736,421 6.32%
NOSH 212,843 212,693 212,512 213,932 212,851 211,984 200,659 0.98%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.85% 10.77% 6.76% -6.54% 2.08% 40.31% 9.76% -
ROE 4.58% 4.11% 2.81% -2.50% 0.64% 10.90% 2.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 258.59 187.54 181.96 159.09 129.80 115.72 108.73 15.51%
EPS 22.90 20.20 12.30 -10.40 2.70 46.65 10.61 13.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.91 4.37 4.16 4.25 4.28 3.67 5.28%
Adjusted Per Share Value based on latest NOSH - 213,932
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.29 50.94 49.38 43.46 35.28 31.33 27.86 16.66%
EPS 6.22 5.49 3.34 -2.84 0.73 12.63 2.72 14.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.359 1.3336 1.1859 1.1365 1.1552 1.1586 0.9404 6.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.94 2.83 2.68 3.00 4.42 5.35 4.18 -
P/RPS 1.14 1.51 1.47 1.89 3.41 4.62 3.84 -18.30%
P/EPS 12.85 14.01 21.79 -28.85 163.70 11.47 39.40 -17.01%
EY 7.78 7.14 4.59 -3.47 0.61 8.72 2.54 20.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.61 0.72 1.04 1.25 1.14 -10.38%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 22/08/11 25/08/10 28/08/09 28/08/08 27/08/07 18/08/06 -
Price 2.94 2.96 2.59 3.26 4.30 4.84 4.10 -
P/RPS 1.14 1.58 1.42 2.05 3.31 4.18 3.77 -18.05%
P/EPS 12.85 14.65 21.06 -31.35 159.26 10.38 38.64 -16.75%
EY 7.78 6.82 4.75 -3.19 0.63 9.64 2.59 20.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.59 0.78 1.01 1.13 1.12 -10.12%

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