[MNRB] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 20.78%
YoY- 20.62%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,818,304 1,825,492 1,756,362 1,795,182 1,722,211 1,580,068 1,100,851 8.71%
PBT 63,096 -22,599 83,781 121,532 177,359 75,323 108,815 -8.67%
Tax -17,360 3,657 -33,110 -40,274 -109,994 -24,654 -25,031 -5.91%
NP 45,736 -18,942 50,671 81,258 67,365 50,669 83,784 -9.58%
-
NP to SH 45,736 -18,942 50,671 81,258 67,365 50,669 83,784 -9.58%
-
Tax Rate 27.51% - 39.52% 33.14% 62.02% 32.73% 23.00% -
Total Cost 1,772,568 1,844,434 1,705,691 1,713,924 1,654,846 1,529,399 1,017,067 9.69%
-
Net Worth 1,022,734 1,332,325 1,247,613 1,151,688 1,064,671 1,032,540 978,546 0.73%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,022,734 1,332,325 1,247,613 1,151,688 1,064,671 1,032,540 978,546 0.73%
NOSH 319,604 212,831 212,903 213,275 212,934 212,894 213,190 6.97%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.52% -1.04% 2.88% 4.53% 3.91% 3.21% 7.61% -
ROE 4.47% -1.42% 4.06% 7.06% 6.33% 4.91% 8.56% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 768.05 857.72 824.96 841.72 808.80 742.18 516.37 6.83%
EPS 19.30 -8.90 23.80 38.10 31.60 23.80 39.30 -11.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 6.26 5.86 5.40 5.00 4.85 4.59 -1.00%
Adjusted Per Share Value based on latest NOSH - 211,803
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 232.20 233.11 224.29 229.24 219.93 201.77 140.58 8.71%
EPS 5.84 -2.42 6.47 10.38 8.60 6.47 10.70 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.306 1.7014 1.5932 1.4707 1.3596 1.3186 1.2496 0.73%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.98 3.10 3.74 3.53 2.66 2.53 2.69 -
P/RPS 0.26 0.36 0.45 0.42 0.33 0.34 0.52 -10.90%
P/EPS 10.25 -34.83 15.71 9.27 8.41 10.63 6.84 6.96%
EY 9.76 -2.87 6.36 10.79 11.89 9.41 14.61 -6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.64 0.65 0.53 0.52 0.59 -4.05%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 17/02/15 28/02/14 28/02/13 24/02/12 24/02/11 -
Price 2.33 3.00 3.90 4.01 2.55 2.68 2.69 -
P/RPS 0.30 0.35 0.47 0.48 0.32 0.36 0.52 -8.75%
P/EPS 12.06 -33.71 16.39 10.52 8.06 11.26 6.84 9.90%
EY 8.29 -2.97 6.10 9.50 12.41 8.88 14.61 -9.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.67 0.74 0.51 0.55 0.59 -1.46%

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