[MNRB] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 76.75%
YoY- 53.99%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,795,182 1,722,211 1,580,068 1,100,851 1,024,662 890,108 698,242 17.02%
PBT 121,532 177,359 75,323 108,815 75,130 -7,694 187,348 -6.95%
Tax -40,274 -109,994 -24,654 -25,031 -20,723 -13,705 -21,746 10.80%
NP 81,258 67,365 50,669 83,784 54,407 -21,399 165,602 -11.17%
-
NP to SH 81,258 67,365 50,669 83,784 54,407 -21,399 165,602 -11.17%
-
Tax Rate 33.14% 62.02% 32.73% 23.00% 27.58% - 11.61% -
Total Cost 1,713,924 1,654,846 1,529,399 1,017,067 970,255 911,507 532,640 21.48%
-
Net Worth 1,151,688 1,064,671 1,032,540 978,546 921,718 841,055 899,849 4.19%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - 21,292 53,057 -
Div Payout % - - - - - 0.00% 32.04% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,151,688 1,064,671 1,032,540 978,546 921,718 841,055 899,849 4.19%
NOSH 213,275 212,934 212,894 213,190 213,360 212,925 212,228 0.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.53% 3.91% 3.21% 7.61% 5.31% -2.40% 23.72% -
ROE 7.06% 6.33% 4.91% 8.56% 5.90% -2.54% 18.40% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 841.72 808.80 742.18 516.37 480.25 418.04 329.00 16.93%
EPS 38.10 31.60 23.80 39.30 25.50 -10.05 78.03 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 25.00 -
NAPS 5.40 5.00 4.85 4.59 4.32 3.95 4.24 4.10%
Adjusted Per Share Value based on latest NOSH - 212,760
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 229.24 219.93 201.77 140.58 130.85 113.67 89.17 17.02%
EPS 10.38 8.60 6.47 10.70 6.95 -2.73 21.15 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 2.72 6.78 -
NAPS 1.4707 1.3596 1.3186 1.2496 1.177 1.074 1.1491 4.19%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.53 2.66 2.53 2.69 3.09 2.88 4.86 -
P/RPS 0.42 0.33 0.34 0.52 0.64 0.69 1.48 -18.91%
P/EPS 9.27 8.41 10.63 6.84 12.12 -28.66 6.23 6.84%
EY 10.79 11.89 9.41 14.61 8.25 -3.49 16.06 -6.40%
DY 0.00 0.00 0.00 0.00 0.00 3.47 5.14 -
P/NAPS 0.65 0.53 0.52 0.59 0.72 0.73 1.15 -9.06%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 24/02/12 24/02/11 25/02/10 27/02/09 18/02/08 -
Price 4.01 2.55 2.68 2.69 2.73 3.00 4.82 -
P/RPS 0.48 0.32 0.36 0.52 0.57 0.72 1.47 -17.00%
P/EPS 10.52 8.06 11.26 6.84 10.71 -29.85 6.18 9.26%
EY 9.50 12.41 8.88 14.61 9.34 -3.35 16.19 -8.49%
DY 0.00 0.00 0.00 0.00 0.00 3.33 5.19 -
P/NAPS 0.74 0.51 0.55 0.59 0.63 0.76 1.14 -6.94%

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