[MNRB] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -13.82%
YoY- -21.89%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,149,657 1,159,566 1,118,756 1,087,697 725,661 681,604 574,387 12.25%
PBT 98,069 94,975 127,239 51,450 63,576 -26,139 3,681 72.77%
Tax -27,312 -27,696 -22,607 -14,423 -16,174 409 -11,230 15.95%
NP 70,757 67,279 104,632 37,027 47,402 -25,730 -7,549 -
-
NP to SH 70,757 67,279 38,144 37,027 47,402 -25,730 -7,549 -
-
Tax Rate 27.85% 29.16% 17.77% 28.03% 25.44% - 305.08% -
Total Cost 1,078,900 1,092,287 1,014,124 1,050,670 678,259 707,334 581,936 10.83%
-
Net Worth 1,304,315 1,192,286 1,140,058 1,034,202 952,310 882,475 882,154 6.73%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - 21,568 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,304,315 1,192,286 1,140,058 1,034,202 952,310 882,475 882,154 6.73%
NOSH 213,123 212,908 213,094 212,798 213,522 212,644 215,685 -0.19%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.15% 5.80% 9.35% 3.40% 6.53% -3.77% -1.31% -
ROE 5.42% 5.64% 3.35% 3.58% 4.98% -2.92% -0.86% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 539.43 544.63 525.00 511.14 339.85 320.54 266.31 12.47%
EPS 33.20 31.60 17.90 17.40 22.20 -12.10 -3.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 6.12 5.60 5.35 4.86 4.46 4.15 4.09 6.94%
Adjusted Per Share Value based on latest NOSH - 212,035
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 146.81 148.08 142.86 138.90 92.67 87.04 73.35 12.25%
EPS 9.04 8.59 4.87 4.73 6.05 -3.29 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.75 -
NAPS 1.6656 1.5225 1.4559 1.3207 1.2161 1.1269 1.1265 6.73%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 4.48 3.34 3.10 2.88 2.69 3.24 3.74 -
P/RPS 0.83 0.61 0.59 0.56 0.79 1.01 1.40 -8.34%
P/EPS 13.49 10.57 17.32 16.55 12.12 -26.78 -106.86 -
EY 7.41 9.46 5.77 6.04 8.25 -3.73 -0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 0.73 0.60 0.58 0.59 0.60 0.78 0.91 -3.60%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 30/11/12 24/11/11 30/11/10 26/11/09 21/11/08 -
Price 4.26 3.61 3.00 2.86 2.78 3.14 3.00 -
P/RPS 0.79 0.66 0.57 0.56 0.82 0.98 1.13 -5.78%
P/EPS 12.83 11.42 16.76 16.44 12.52 -25.95 -85.71 -
EY 7.79 8.75 5.97 6.08 7.99 -3.85 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
P/NAPS 0.70 0.64 0.56 0.59 0.62 0.76 0.73 -0.69%

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