[MNRB] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -107.79%
YoY- -113.08%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 580,958 437,975 362,411 320,521 283,711 280,313 210,074 18.45%
PBT 59,846 54,063 56,137 240 48,151 6,607 49,063 3.36%
Tax -14,546 -17,545 -16,979 -6,479 -464 -1,768 9,350 -
NP 45,300 36,518 39,158 -6,239 47,687 4,839 58,413 -4.14%
-
NP to SH 45,300 36,518 39,158 -6,239 47,687 4,838 58,413 -4.14%
-
Tax Rate 24.31% 32.45% 30.25% 2,699.58% 0.96% 26.76% -19.06% -
Total Cost 535,658 401,457 323,253 326,760 236,024 275,474 151,661 23.38%
-
Net Worth 1,071,937 1,065,025 906,005 910,005 851,903 885,564 808,469 4.80%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 31,552 55,026 -
Div Payout % - - - - - 652.17% 94.20% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,071,937 1,065,025 906,005 910,005 851,903 885,564 808,469 4.80%
NOSH 214,387 213,005 212,677 214,119 212,975 210,347 211,641 0.21%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.80% 8.34% 10.80% -1.95% 16.81% 1.73% 27.81% -
ROE 4.23% 3.43% 4.32% -0.69% 5.60% 0.55% 7.23% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 270.99 205.62 170.40 149.69 133.21 133.26 99.26 18.20%
EPS 21.30 17.10 18.40 -2.90 22.30 2.30 27.60 -4.22%
DPS 0.00 0.00 0.00 0.00 0.00 15.00 26.00 -
NAPS 5.00 5.00 4.26 4.25 4.00 4.21 3.82 4.58%
Adjusted Per Share Value based on latest NOSH - 214,119
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.19 55.93 46.28 40.93 36.23 35.80 26.83 18.45%
EPS 5.78 4.66 5.00 -0.80 6.09 0.62 7.46 -4.15%
DPS 0.00 0.00 0.00 0.00 0.00 4.03 7.03 -
NAPS 1.3689 1.36 1.157 1.1621 1.0879 1.1309 1.0324 4.80%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.94 2.62 2.63 3.04 2.75 4.56 4.50 -
P/RPS 1.08 1.27 1.54 2.03 2.06 3.42 4.53 -21.23%
P/EPS 13.91 15.28 14.28 -104.33 12.28 198.26 16.30 -2.60%
EY 7.19 6.54 7.00 -0.96 8.14 0.50 6.13 2.69%
DY 0.00 0.00 0.00 0.00 0.00 3.29 5.78 -
P/NAPS 0.59 0.52 0.62 0.72 0.69 1.08 1.18 -10.90%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 27/05/09 30/05/08 29/05/07 -
Price 3.78 2.48 2.76 2.89 3.12 4.80 4.54 -
P/RPS 1.39 1.21 1.62 1.93 2.34 3.60 4.57 -17.97%
P/EPS 17.89 14.47 14.99 -99.18 13.93 208.70 16.45 1.40%
EY 5.59 6.91 6.67 -1.01 7.18 0.48 6.08 -1.38%
DY 0.00 0.00 0.00 0.00 0.00 3.13 5.73 -
P/NAPS 0.76 0.50 0.65 0.68 0.78 1.14 1.19 -7.19%

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