[MNRB] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 311.45%
YoY- 354.25%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,722,211 1,580,068 1,100,851 1,024,662 890,108 698,242 624,053 18.41%
PBT 177,359 75,323 108,815 75,130 -7,694 187,348 95,581 10.84%
Tax -109,994 -24,654 -25,031 -20,723 -13,705 -21,746 -24,515 28.39%
NP 67,365 50,669 83,784 54,407 -21,399 165,602 71,066 -0.88%
-
NP to SH 67,365 50,669 83,784 54,407 -21,399 165,602 71,066 -0.88%
-
Tax Rate 62.02% 32.73% 23.00% 27.58% - 11.61% 25.65% -
Total Cost 1,654,846 1,529,399 1,017,067 970,255 911,507 532,640 552,987 20.02%
-
Net Worth 1,064,671 1,032,540 978,546 921,718 841,055 899,849 785,005 5.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 21,292 53,057 43,732 -
Div Payout % - - - - 0.00% 32.04% 61.54% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,064,671 1,032,540 978,546 921,718 841,055 899,849 785,005 5.20%
NOSH 212,934 212,894 213,190 213,360 212,925 212,228 218,664 -0.44%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.91% 3.21% 7.61% 5.31% -2.40% 23.72% 11.39% -
ROE 6.33% 4.91% 8.56% 5.90% -2.54% 18.40% 9.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 808.80 742.18 516.37 480.25 418.04 329.00 285.39 18.94%
EPS 31.60 23.80 39.30 25.50 -10.05 78.03 32.50 -0.46%
DPS 0.00 0.00 0.00 0.00 10.00 25.00 20.00 -
NAPS 5.00 4.85 4.59 4.32 3.95 4.24 3.59 5.67%
Adjusted Per Share Value based on latest NOSH - 213,130
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 219.93 201.77 140.58 130.85 113.67 89.17 79.69 18.41%
EPS 8.60 6.47 10.70 6.95 -2.73 21.15 9.08 -0.90%
DPS 0.00 0.00 0.00 0.00 2.72 6.78 5.58 -
NAPS 1.3596 1.3186 1.2496 1.177 1.074 1.1491 1.0025 5.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.66 2.53 2.69 3.09 2.88 4.86 4.28 -
P/RPS 0.33 0.34 0.52 0.64 0.69 1.48 1.50 -22.28%
P/EPS 8.41 10.63 6.84 12.12 -28.66 6.23 13.17 -7.19%
EY 11.89 9.41 14.61 8.25 -3.49 16.06 7.59 7.76%
DY 0.00 0.00 0.00 0.00 3.47 5.14 4.67 -
P/NAPS 0.53 0.52 0.59 0.72 0.73 1.15 1.19 -12.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 24/02/11 25/02/10 27/02/09 18/02/08 12/02/07 -
Price 2.55 2.68 2.69 2.73 3.00 4.82 4.52 -
P/RPS 0.32 0.36 0.52 0.57 0.72 1.47 1.58 -23.34%
P/EPS 8.06 11.26 6.84 10.71 -29.85 6.18 13.91 -8.68%
EY 12.41 8.88 14.61 9.34 -3.35 16.19 7.19 9.51%
DY 0.00 0.00 0.00 0.00 3.33 5.19 4.42 -
P/NAPS 0.51 0.55 0.59 0.63 0.76 1.14 1.26 -13.98%

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