[MNRB] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 74.32%
YoY- 76.38%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,223,576 1,238,245 1,149,657 1,159,566 1,118,756 1,087,697 725,661 9.08%
PBT 47,578 -40,091 98,069 94,975 127,239 51,450 63,576 -4.71%
Tax -9,133 5,555 -27,312 -27,696 -22,607 -14,423 -16,174 -9.07%
NP 38,445 -34,536 70,757 67,279 104,632 37,027 47,402 -3.42%
-
NP to SH 38,445 -34,536 70,757 67,279 38,144 37,027 47,402 -3.42%
-
Tax Rate 19.20% - 27.85% 29.16% 17.77% 28.03% 25.44% -
Total Cost 1,185,131 1,272,781 1,078,900 1,092,287 1,014,124 1,050,670 678,259 9.73%
-
Net Worth 1,390,427 1,321,834 1,304,315 1,192,286 1,140,058 1,034,202 952,310 6.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,390,427 1,321,834 1,304,315 1,192,286 1,140,058 1,034,202 952,310 6.50%
NOSH 213,583 212,172 213,123 212,908 213,094 212,798 213,522 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.14% -2.79% 6.15% 5.80% 9.35% 3.40% 6.53% -
ROE 2.76% -2.61% 5.42% 5.64% 3.35% 3.58% 4.98% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 572.88 583.60 539.43 544.63 525.00 511.14 339.85 9.08%
EPS 18.00 -16.20 33.20 31.60 17.90 17.40 22.20 -3.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.23 6.12 5.60 5.35 4.86 4.46 6.49%
Adjusted Per Share Value based on latest NOSH - 212,466
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 156.25 158.12 146.81 148.08 142.86 138.90 92.67 9.08%
EPS 4.91 -4.41 9.04 8.59 4.87 4.73 6.05 -3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7756 1.688 1.6656 1.5225 1.4559 1.3207 1.2161 6.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.14 3.39 4.48 3.34 3.10 2.88 2.69 -
P/RPS 0.55 0.58 0.83 0.61 0.59 0.56 0.79 -5.85%
P/EPS 17.44 -20.83 13.49 10.57 17.32 16.55 12.12 6.24%
EY 5.73 -4.80 7.41 9.46 5.77 6.04 8.25 -5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.73 0.60 0.58 0.59 0.60 -3.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 27/11/14 28/11/13 30/11/12 24/11/11 30/11/10 -
Price 1.94 3.46 4.26 3.61 3.00 2.86 2.78 -
P/RPS 0.34 0.59 0.79 0.66 0.57 0.56 0.82 -13.63%
P/EPS 10.78 -21.26 12.83 11.42 16.76 16.44 12.52 -2.46%
EY 9.28 -4.70 7.79 8.75 5.97 6.08 7.99 2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.56 0.70 0.64 0.56 0.59 0.62 -11.38%

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