[MNRB] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 2402.13%
YoY- 678.61%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 603,455 492,371 375,190 343,058 315,721 226,369 205,411 19.65%
PBT 50,120 23,873 45,239 101,269 -11,375 53,749 36,859 5.25%
Tax -20,899 -10,231 -8,857 -21,132 -2,475 -12,429 -8,353 16.49%
NP 29,221 13,642 36,382 80,137 -13,850 41,320 28,506 0.41%
-
NP to SH 29,221 13,642 36,382 80,137 -13,850 41,320 28,506 0.41%
-
Tax Rate 41.70% 42.86% 19.58% 20.87% - 23.12% 22.66% -
Total Cost 574,234 478,729 338,808 262,921 329,571 185,049 176,905 21.65%
-
Net Worth 1,064,151 1,033,807 976,569 920,723 842,950 900,291 723,737 6.62%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - 10,616 10,079 -
Div Payout % - - - - - 25.69% 35.36% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,064,151 1,033,807 976,569 920,723 842,950 900,291 723,737 6.62%
NOSH 212,830 213,156 212,760 213,130 213,405 212,333 201,598 0.90%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.84% 2.77% 9.70% 23.36% -4.39% 18.25% 13.88% -
ROE 2.75% 1.32% 3.73% 8.70% -1.64% 4.59% 3.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 283.54 230.99 176.34 160.96 147.94 106.61 101.89 18.58%
EPS 13.70 6.40 17.10 37.60 -6.49 19.46 14.14 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 5.00 4.85 4.59 4.32 3.95 4.24 3.59 5.67%
Adjusted Per Share Value based on latest NOSH - 213,130
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 77.06 62.88 47.91 43.81 40.32 28.91 26.23 19.65%
EPS 3.73 1.74 4.65 10.23 -1.77 5.28 3.64 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 1.36 1.29 -
NAPS 1.3589 1.3202 1.2471 1.1758 1.0764 1.1497 0.9242 6.62%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.66 2.53 2.69 3.09 2.88 4.86 4.28 -
P/RPS 0.94 1.10 1.53 1.92 1.95 4.56 4.20 -22.06%
P/EPS 19.37 39.53 15.73 8.22 -44.38 24.97 30.27 -7.16%
EY 5.16 2.53 6.36 12.17 -2.25 4.00 3.30 7.72%
DY 0.00 0.00 0.00 0.00 0.00 1.03 1.17 -
P/NAPS 0.53 0.52 0.59 0.72 0.73 1.15 1.19 -12.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 24/02/11 25/02/10 27/02/09 18/02/08 12/02/07 -
Price 2.55 2.68 2.69 2.73 3.00 4.82 4.52 -
P/RPS 0.90 1.16 1.53 1.70 2.03 4.52 4.44 -23.33%
P/EPS 18.57 41.88 15.73 7.26 -46.22 24.77 31.97 -8.64%
EY 5.38 2.39 6.36 13.77 -2.16 4.04 3.13 9.43%
DY 0.00 0.00 0.00 0.00 0.00 1.04 1.11 -
P/NAPS 0.51 0.55 0.59 0.63 0.76 1.14 1.26 -13.98%

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