[MNRB] YoY TTM 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- 100.46%
YoY- 5753.16%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,326,953 1,973,500 1,475,468 1,391,532 1,237,881 1,009,523 862,579 17.96%
PBT 238,921 156,033 181,102 137,544 1,816 99,431 224,350 1.05%
Tax -84,498 -63,106 -41,335 -40,988 -3,524 -22,134 -17,270 30.26%
NP 154,423 92,927 139,767 96,556 -1,708 77,297 207,080 -4.76%
-
NP to SH 102,557 92,927 139,767 96,556 -1,708 77,297 207,080 -11.04%
-
Tax Rate 35.37% 40.44% 22.82% 29.80% 194.05% 22.26% 7.70% -
Total Cost 2,172,530 1,880,573 1,335,701 1,294,976 1,239,589 932,226 655,499 22.08%
-
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 - - - - 21,445 84,487 97,563 -
Div Payout % - - - - 0.00% 109.30% 47.11% -
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 6.64% 4.71% 9.47% 6.94% -0.14% 7.66% 24.01% -
ROE 8.74% 8.73% 13.38% 10.40% -0.19% 8.54% 22.82% -
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 1,091.25 927.21 693.71 654.80 578.63 474.28 406.91 17.85%
EPS 48.10 43.66 65.71 45.44 -0.80 36.31 97.69 -11.12%
DPS 0.00 0.00 0.00 0.00 10.00 40.00 46.02 -
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 297.15 252.02 188.42 177.70 158.08 128.92 110.15 17.96%
EPS 13.10 11.87 17.85 12.33 -0.22 9.87 26.44 -11.03%
DPS 0.00 0.00 0.00 0.00 2.74 10.79 12.46 -
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 0.33 0.32 0.41 0.41 0.52 0.93 1.31 -20.51%
P/EPS 7.42 6.73 4.31 5.90 -375.76 12.17 5.48 5.17%
EY 13.47 14.85 23.22 16.95 -0.27 8.22 18.26 -4.93%
DY 0.00 0.00 0.00 0.00 3.33 9.05 8.60 -
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 0.33 0.32 0.43 0.40 0.56 0.91 1.19 -19.23%
P/EPS 7.40 6.73 4.50 5.70 -408.33 11.84 4.95 6.92%
EY 13.51 14.85 22.20 17.54 -0.24 8.45 20.18 -6.46%
DY 0.00 0.00 0.00 0.00 3.07 9.30 9.51 -
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