[MNRB] YoY Quarter Result on 30-Jun-2010 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 518.96%
YoY- 217.48%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 574,179 550,395 398,893 386,687 340,338 276,276 245,308 15.21%
PBT 80,148 78,432 51,785 35,635 -26,539 12,102 106,626 -4.64%
Tax -41,552 -29,728 -8,821 -9,496 4,290 -6,355 -7,735 32.30%
NP 38,596 48,704 42,964 26,139 -22,249 5,747 98,891 -14.50%
-
NP to SH 38,596 48,704 42,964 26,139 -22,249 5,747 98,891 -14.50%
-
Tax Rate 51.84% 37.90% 17.03% 26.65% - 52.51% 7.25% -
Total Cost 535,583 501,691 355,929 360,548 362,587 270,529 146,417 24.10%
-
Net Worth 1,172,806 1,064,219 1,044,322 928,678 889,959 904,620 907,295 4.36%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,172,806 1,064,219 1,044,322 928,678 889,959 904,620 907,295 4.36%
NOSH 213,237 212,843 212,693 212,512 213,932 212,851 211,984 0.09%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.72% 8.85% 10.77% 6.76% -6.54% 2.08% 40.31% -
ROE 3.29% 4.58% 4.11% 2.81% -2.50% 0.64% 10.90% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 269.27 258.59 187.54 181.96 159.09 129.80 115.72 15.09%
EPS 18.10 22.90 20.20 12.30 -10.40 2.70 46.65 -14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.50 5.00 4.91 4.37 4.16 4.25 4.28 4.26%
Adjusted Per Share Value based on latest NOSH - 212,512
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 73.32 70.29 50.94 49.38 43.46 35.28 31.33 15.20%
EPS 4.93 6.22 5.49 3.34 -2.84 0.73 12.63 -14.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4977 1.359 1.3336 1.1859 1.1365 1.1552 1.1586 4.36%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 3.57 2.94 2.83 2.68 3.00 4.42 5.35 -
P/RPS 1.33 1.14 1.51 1.47 1.89 3.41 4.62 -18.72%
P/EPS 19.72 12.85 14.01 21.79 -28.85 163.70 11.47 9.44%
EY 5.07 7.78 7.14 4.59 -3.47 0.61 8.72 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.58 0.61 0.72 1.04 1.25 -10.31%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 30/08/12 22/08/11 25/08/10 28/08/09 28/08/08 27/08/07 -
Price 3.56 2.94 2.96 2.59 3.26 4.30 4.84 -
P/RPS 1.32 1.14 1.58 1.42 2.05 3.31 4.18 -17.46%
P/EPS 19.67 12.85 14.65 21.06 -31.35 159.26 10.38 11.23%
EY 5.08 7.78 6.82 4.75 -3.19 0.63 9.64 -10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.60 0.59 0.78 1.01 1.13 -8.79%

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