[MNRB] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 84.35%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 568,361 492,759 338,974 341,266 298,111 226,565 201,786 18.81%
PBT 48,807 -335 27,941 400 -8,421 26,973 31,802 7.39%
Tax -7,501 -5,602 -6,678 -3,881 -4,875 -1,582 -10,532 -5.49%
NP 41,306 -5,937 21,263 -3,481 -13,296 25,391 21,270 11.68%
-
NP to SH -10,560 -5,937 21,263 -3,481 -13,296 25,391 21,270 -
-
Tax Rate 15.37% - 23.90% 970.25% - 5.87% 33.12% -
Total Cost 527,055 498,696 317,711 344,747 311,407 201,174 180,516 19.53%
-
Net Worth 1,134,568 1,030,493 948,329 902,884 877,107 888,684 785,453 6.31%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 21,445 42,318 32,456 -
Div Payout % - - - - 0.00% 166.67% 152.59% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,134,568 1,030,493 948,329 902,884 877,107 888,684 785,453 6.31%
NOSH 212,068 212,035 212,630 217,562 214,451 211,591 216,378 -0.33%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.27% -1.20% 6.27% -1.02% -4.46% 11.21% 10.54% -
ROE -0.93% -0.58% 2.24% -0.39% -1.52% 2.86% 2.71% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 268.01 232.39 159.42 156.86 139.01 107.08 93.26 19.21%
EPS -5.00 -2.80 10.00 -1.60 -6.20 12.00 9.83 -
DPS 0.00 0.00 0.00 0.00 10.00 20.00 15.00 -
NAPS 5.35 4.86 4.46 4.15 4.09 4.20 3.63 6.67%
Adjusted Per Share Value based on latest NOSH - 217,562
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 72.58 62.93 43.29 43.58 38.07 28.93 25.77 18.81%
EPS -1.35 -0.76 2.72 -0.44 -1.70 3.24 2.72 -
DPS 0.00 0.00 0.00 0.00 2.74 5.40 4.14 -
NAPS 1.4488 1.3159 1.211 1.153 1.1201 1.1348 1.003 6.31%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.10 2.88 2.69 3.24 3.74 4.82 4.18 -
P/RPS 1.16 1.24 1.69 2.07 2.69 4.50 4.48 -20.14%
P/EPS -62.26 -102.86 26.90 -202.50 -60.32 40.17 42.52 -
EY -1.61 -0.97 3.72 -0.49 -1.66 2.49 2.35 -
DY 0.00 0.00 0.00 0.00 2.67 4.15 3.59 -
P/NAPS 0.58 0.59 0.60 0.78 0.91 1.15 1.15 -10.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 30/11/10 26/11/09 21/11/08 19/11/07 20/11/06 -
Price 3.00 2.86 2.78 3.14 3.00 4.90 4.26 -
P/RPS 1.12 1.23 1.74 2.00 2.16 4.58 4.57 -20.87%
P/EPS -60.25 -102.14 27.80 -196.25 -48.39 40.83 43.34 -
EY -1.66 -0.98 3.60 -0.51 -2.07 2.45 2.31 -
DY 0.00 0.00 0.00 0.00 3.33 4.08 3.52 -
P/NAPS 0.56 0.59 0.62 0.76 0.73 1.17 1.17 -11.54%

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