[MNRB] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 81.35%
YoY- 284.23%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,159,566 1,118,756 1,087,697 725,661 681,604 574,387 471,874 16.14%
PBT 94,975 127,239 51,450 63,576 -26,139 3,681 133,599 -5.52%
Tax -27,696 -22,607 -14,423 -16,174 409 -11,230 -9,317 19.89%
NP 67,279 104,632 37,027 47,402 -25,730 -7,549 124,282 -9.71%
-
NP to SH 67,279 38,144 37,027 47,402 -25,730 -7,549 124,282 -9.71%
-
Tax Rate 29.16% 17.77% 28.03% 25.44% - 305.08% 6.97% -
Total Cost 1,092,287 1,014,124 1,050,670 678,259 707,334 581,936 347,592 21.00%
-
Net Worth 1,192,286 1,140,058 1,034,202 952,310 882,475 882,154 890,758 4.97%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 21,568 42,417 -
Div Payout % - - - - - 0.00% 34.13% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,192,286 1,140,058 1,034,202 952,310 882,475 882,154 890,758 4.97%
NOSH 212,908 213,094 212,798 213,522 212,644 215,685 212,085 0.06%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.80% 9.35% 3.40% 6.53% -3.77% -1.31% 26.34% -
ROE 5.64% 3.35% 3.58% 4.98% -2.92% -0.86% 13.95% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 544.63 525.00 511.14 339.85 320.54 266.31 222.49 16.07%
EPS 31.60 17.90 17.40 22.20 -12.10 -3.50 58.60 -9.77%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 20.00 -
NAPS 5.60 5.35 4.86 4.46 4.15 4.09 4.20 4.90%
Adjusted Per Share Value based on latest NOSH - 212,630
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 148.08 142.86 138.90 92.67 87.04 73.35 60.26 16.14%
EPS 8.59 4.87 4.73 6.05 -3.29 -0.96 15.87 -9.71%
DPS 0.00 0.00 0.00 0.00 0.00 2.75 5.42 -
NAPS 1.5225 1.4559 1.3207 1.2161 1.1269 1.1265 1.1375 4.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.34 3.10 2.88 2.69 3.24 3.74 4.82 -
P/RPS 0.61 0.59 0.56 0.79 1.01 1.40 2.17 -19.04%
P/EPS 10.57 17.32 16.55 12.12 -26.78 -106.86 8.23 4.25%
EY 9.46 5.77 6.04 8.25 -3.73 -0.94 12.16 -4.09%
DY 0.00 0.00 0.00 0.00 0.00 2.67 4.15 -
P/NAPS 0.60 0.58 0.59 0.60 0.78 0.91 1.15 -10.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 24/11/11 30/11/10 26/11/09 21/11/08 19/11/07 -
Price 3.61 3.00 2.86 2.78 3.14 3.00 4.90 -
P/RPS 0.66 0.57 0.56 0.82 0.98 1.13 2.20 -18.16%
P/EPS 11.42 16.76 16.44 12.52 -25.95 -85.71 8.36 5.33%
EY 8.75 5.97 6.08 7.99 -3.85 -1.17 11.96 -5.07%
DY 0.00 0.00 0.00 0.00 0.00 3.33 4.08 -
P/NAPS 0.64 0.56 0.59 0.62 0.76 0.73 1.17 -9.55%

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