[MNRB] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 76.61%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,825,492 1,756,362 1,795,182 1,722,211 1,580,068 1,100,851 1,024,662 10.09%
PBT -22,599 83,781 121,532 177,359 75,323 108,815 75,130 -
Tax 3,657 -33,110 -40,274 -109,994 -24,654 -25,031 -20,723 -
NP -18,942 50,671 81,258 67,365 50,669 83,784 54,407 -
-
NP to SH -18,942 50,671 81,258 67,365 50,669 83,784 54,407 -
-
Tax Rate - 39.52% 33.14% 62.02% 32.73% 23.00% 27.58% -
Total Cost 1,844,434 1,705,691 1,713,924 1,654,846 1,529,399 1,017,067 970,255 11.29%
-
Net Worth 1,332,325 1,247,613 1,151,688 1,064,671 1,032,540 978,546 921,718 6.33%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,332,325 1,247,613 1,151,688 1,064,671 1,032,540 978,546 921,718 6.33%
NOSH 212,831 212,903 213,275 212,934 212,894 213,190 213,360 -0.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.04% 2.88% 4.53% 3.91% 3.21% 7.61% 5.31% -
ROE -1.42% 4.06% 7.06% 6.33% 4.91% 8.56% 5.90% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 857.72 824.96 841.72 808.80 742.18 516.37 480.25 10.14%
EPS -8.90 23.80 38.10 31.60 23.80 39.30 25.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.26 5.86 5.40 5.00 4.85 4.59 4.32 6.37%
Adjusted Per Share Value based on latest NOSH - 212,830
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 233.11 224.29 229.24 219.93 201.77 140.58 130.85 10.09%
EPS -2.42 6.47 10.38 8.60 6.47 10.70 6.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7014 1.5932 1.4707 1.3596 1.3186 1.2496 1.177 6.33%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 3.10 3.74 3.53 2.66 2.53 2.69 3.09 -
P/RPS 0.36 0.45 0.42 0.33 0.34 0.52 0.64 -9.13%
P/EPS -34.83 15.71 9.27 8.41 10.63 6.84 12.12 -
EY -2.87 6.36 10.79 11.89 9.41 14.61 8.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.65 0.53 0.52 0.59 0.72 -5.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 17/02/15 28/02/14 28/02/13 24/02/12 24/02/11 25/02/10 -
Price 3.00 3.90 4.01 2.55 2.68 2.69 2.73 -
P/RPS 0.35 0.47 0.48 0.32 0.36 0.52 0.57 -7.80%
P/EPS -33.71 16.39 10.52 8.06 11.26 6.84 10.71 -
EY -2.97 6.10 9.50 12.41 8.88 14.61 9.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.74 0.51 0.55 0.59 0.63 -4.42%

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