[MNRB] YoY Quarter Result on 30-Sep-2010 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -18.65%
YoY- 710.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 574,609 568,361 492,759 338,974 341,266 298,111 226,565 16.76%
PBT 44,759 48,807 -335 27,941 400 -8,421 26,973 8.79%
Tax -16,076 -7,501 -5,602 -6,678 -3,881 -4,875 -1,582 47.12%
NP 28,683 41,306 -5,937 21,263 -3,481 -13,296 25,391 2.05%
-
NP to SH 28,683 -10,560 -5,937 21,263 -3,481 -13,296 25,391 2.05%
-
Tax Rate 35.92% 15.37% - 23.90% 970.25% - 5.87% -
Total Cost 545,926 527,055 498,696 317,711 344,747 311,407 201,174 18.08%
-
Net Worth 1,189,813 1,134,568 1,030,493 948,329 902,884 877,107 888,684 4.97%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 21,445 42,318 -
Div Payout % - - - - - 0.00% 166.67% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,189,813 1,134,568 1,030,493 948,329 902,884 877,107 888,684 4.97%
NOSH 212,466 212,068 212,035 212,630 217,562 214,451 211,591 0.06%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.99% 7.27% -1.20% 6.27% -1.02% -4.46% 11.21% -
ROE 2.41% -0.93% -0.58% 2.24% -0.39% -1.52% 2.86% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 270.45 268.01 232.39 159.42 156.86 139.01 107.08 16.68%
EPS 13.50 -5.00 -2.80 10.00 -1.60 -6.20 12.00 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 20.00 -
NAPS 5.60 5.35 4.86 4.46 4.15 4.09 4.20 4.90%
Adjusted Per Share Value based on latest NOSH - 212,630
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 73.38 72.58 62.93 43.29 43.58 38.07 28.93 16.76%
EPS 3.66 -1.35 -0.76 2.72 -0.44 -1.70 3.24 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 2.74 5.40 -
NAPS 1.5194 1.4488 1.3159 1.211 1.153 1.1201 1.1348 4.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 3.34 3.10 2.88 2.69 3.24 3.74 4.82 -
P/RPS 1.23 1.16 1.24 1.69 2.07 2.69 4.50 -19.42%
P/EPS 24.74 -62.26 -102.86 26.90 -202.50 -60.32 40.17 -7.75%
EY 4.04 -1.61 -0.97 3.72 -0.49 -1.66 2.49 8.39%
DY 0.00 0.00 0.00 0.00 0.00 2.67 4.15 -
P/NAPS 0.60 0.58 0.59 0.60 0.78 0.91 1.15 -10.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 24/11/11 30/11/10 26/11/09 21/11/08 19/11/07 -
Price 3.61 3.00 2.86 2.78 3.14 3.00 4.90 -
P/RPS 1.33 1.12 1.23 1.74 2.00 2.16 4.58 -18.60%
P/EPS 26.74 -60.25 -102.14 27.80 -196.25 -48.39 40.83 -6.80%
EY 3.74 -1.66 -0.98 3.60 -0.51 -2.07 2.45 7.29%
DY 0.00 0.00 0.00 0.00 0.00 3.33 4.08 -
P/NAPS 0.64 0.56 0.59 0.62 0.76 0.73 1.17 -9.55%

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