[MNRB] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 67.37%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,256,993 1,223,576 1,238,245 1,149,657 1,159,566 1,118,756 1,087,697 2.43%
PBT 94,410 47,578 -40,091 98,069 94,975 127,239 51,450 10.63%
Tax -23,252 -9,133 5,555 -27,312 -27,696 -22,607 -14,423 8.27%
NP 71,158 38,445 -34,536 70,757 67,279 104,632 37,027 11.49%
-
NP to SH 71,158 38,445 -34,536 70,757 67,279 38,144 37,027 11.49%
-
Tax Rate 24.63% 19.20% - 27.85% 29.16% 17.77% 28.03% -
Total Cost 1,185,835 1,185,131 1,272,781 1,078,900 1,092,287 1,014,124 1,050,670 2.03%
-
Net Worth 1,482,967 1,390,427 1,321,834 1,304,315 1,192,286 1,140,058 1,034,202 6.18%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,482,967 1,390,427 1,321,834 1,304,315 1,192,286 1,140,058 1,034,202 6.18%
NOSH 319,604 213,583 212,172 213,123 212,908 213,094 212,798 7.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.66% 3.14% -2.79% 6.15% 5.80% 9.35% 3.40% -
ROE 4.80% 2.76% -2.61% 5.42% 5.64% 3.35% 3.58% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 393.30 572.88 583.60 539.43 544.63 525.00 511.14 -4.27%
EPS 22.30 18.00 -16.20 33.20 31.60 17.90 17.40 4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.64 6.51 6.23 6.12 5.60 5.35 4.86 -0.76%
Adjusted Per Share Value based on latest NOSH - 212,544
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 160.52 156.25 158.12 146.81 148.08 142.86 138.90 2.43%
EPS 9.09 4.91 -4.41 9.04 8.59 4.87 4.73 11.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8937 1.7756 1.688 1.6656 1.5225 1.4559 1.3207 6.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.49 3.14 3.39 4.48 3.34 3.10 2.88 -
P/RPS 0.63 0.55 0.58 0.83 0.61 0.59 0.56 1.98%
P/EPS 11.18 17.44 -20.83 13.49 10.57 17.32 16.55 -6.32%
EY 8.94 5.73 -4.80 7.41 9.46 5.77 6.04 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.54 0.73 0.60 0.58 0.59 -1.46%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 23/11/16 26/11/15 27/11/14 28/11/13 30/11/12 24/11/11 -
Price 2.31 1.94 3.46 4.26 3.61 3.00 2.86 -
P/RPS 0.59 0.34 0.59 0.79 0.66 0.57 0.56 0.87%
P/EPS 10.38 10.78 -21.26 12.83 11.42 16.76 16.44 -7.37%
EY 9.64 9.28 -4.70 7.79 8.75 5.97 6.08 7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.30 0.56 0.70 0.64 0.56 0.59 -2.71%

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