[MNRB] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -8.97%
YoY- 10.36%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,543,497 2,477,961 2,451,697 2,326,953 1,973,500 1,475,468 1,391,532 8.99%
PBT 129,198 -41,691 179,248 238,921 156,033 181,102 137,544 -0.88%
Tax -39,470 -4,228 -44,340 -84,498 -63,106 -41,335 -40,988 -0.53%
NP 89,728 -45,919 134,908 154,423 92,927 139,767 96,556 -1.04%
-
NP to SH 89,728 -45,919 134,908 102,557 92,927 139,767 96,556 -1.04%
-
Tax Rate 30.55% - 24.74% 35.37% 40.44% 22.82% 29.80% -
Total Cost 2,453,769 2,523,880 2,316,789 2,172,530 1,880,573 1,335,701 1,294,976 9.55%
-
Net Worth 1,466,986 1,368,026 1,379,070 1,172,806 1,064,219 1,044,322 928,678 6.74%
Dividend
30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,466,986 1,368,026 1,379,070 1,172,806 1,064,219 1,044,322 928,678 6.74%
NOSH 319,605 213,420 212,491 213,237 212,843 212,693 212,512 5.99%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.53% -1.85% 5.50% 6.64% 4.71% 9.47% 6.94% -
ROE 6.12% -3.36% 9.78% 8.74% 8.73% 13.38% 10.40% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 795.83 1,161.07 1,153.79 1,091.25 927.21 693.71 654.80 2.82%
EPS 28.07 -21.52 63.49 48.10 43.66 65.71 45.44 -6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 6.41 6.49 5.50 5.00 4.91 4.37 0.70%
Adjusted Per Share Value based on latest NOSH - 213,237
30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 324.80 316.44 313.08 297.15 252.02 188.42 177.70 8.99%
EPS 11.46 -5.86 17.23 13.10 11.87 17.85 12.33 -1.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8733 1.747 1.7611 1.4977 1.359 1.3336 1.1859 6.74%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/17 30/06/16 30/06/15 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.72 2.48 3.84 3.57 2.94 2.83 2.68 -
P/RPS 0.34 0.21 0.33 0.33 0.32 0.41 0.41 -2.63%
P/EPS 9.69 -11.53 6.05 7.42 6.73 4.31 5.90 7.33%
EY 10.32 -8.68 16.53 13.47 14.85 23.22 16.95 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.39 0.59 0.65 0.59 0.58 0.61 -0.47%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/17 24/08/16 26/08/15 30/08/13 30/08/12 22/08/11 25/08/10 -
Price 2.60 2.95 3.04 3.56 2.94 2.96 2.59 -
P/RPS 0.33 0.25 0.26 0.33 0.32 0.43 0.40 -2.70%
P/EPS 9.26 -13.71 4.79 7.40 6.73 4.50 5.70 7.17%
EY 10.80 -7.29 20.88 13.51 14.85 22.20 17.54 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.46 0.47 0.65 0.59 0.60 0.59 -0.49%

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