[MNRB] YoY TTM Result on 31-Dec-2008 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -142.89%
YoY- -107.39%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,746,434 1,421,372 1,308,373 1,170,421 908,316 798,957 741,258 15.34%
PBT 131,460 109,055 123,281 -1,087 236,411 158,183 126,128 0.69%
Tax -41,633 -31,510 -21,187 -15,473 -12,396 -39,458 -32,242 4.35%
NP 89,827 77,545 102,094 -16,560 224,015 118,725 93,886 -0.73%
-
NP to SH 89,827 77,545 102,094 -16,560 224,015 118,725 93,886 -0.73%
-
Tax Rate 31.67% 28.89% 17.19% - 5.24% 24.94% 25.56% -
Total Cost 1,656,607 1,343,827 1,206,279 1,186,981 684,301 680,232 647,372 16.94%
-
Net Worth 1,033,807 976,569 920,723 842,950 900,291 604,794 722,641 6.14%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 52,997 107,961 85,280 61,440 -
Div Payout % - - - 0.00% 48.19% 71.83% 65.44% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,033,807 976,569 920,723 842,950 900,291 604,794 722,641 6.14%
NOSH 213,156 212,760 213,130 213,405 212,333 201,598 208,855 0.34%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.14% 5.46% 7.80% -1.41% 24.66% 14.86% 12.67% -
ROE 8.69% 7.94% 11.09% -1.96% 24.88% 19.63% 12.99% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 819.32 668.06 613.88 548.45 427.78 396.31 354.91 14.95%
EPS 42.14 36.45 47.90 -7.76 105.50 58.89 44.95 -1.06%
DPS 0.00 0.00 0.00 25.00 51.00 42.30 29.42 -
NAPS 4.85 4.59 4.32 3.95 4.24 3.00 3.46 5.78%
Adjusted Per Share Value based on latest NOSH - 213,405
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 223.02 181.51 167.08 149.46 115.99 102.03 94.66 15.34%
EPS 11.47 9.90 13.04 -2.11 28.61 15.16 11.99 -0.73%
DPS 0.00 0.00 0.00 6.77 13.79 10.89 7.85 -
NAPS 1.3202 1.2471 1.1758 1.0764 1.1497 0.7723 0.9228 6.14%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.53 2.69 3.09 2.88 4.86 4.28 3.86 -
P/RPS 0.31 0.40 0.50 0.53 1.14 1.08 1.09 -18.89%
P/EPS 6.00 7.38 6.45 -37.11 4.61 7.27 8.59 -5.80%
EY 16.66 13.55 15.50 -2.69 21.71 13.76 11.65 6.14%
DY 0.00 0.00 0.00 8.68 10.49 9.88 7.62 -
P/NAPS 0.52 0.59 0.72 0.73 1.15 1.43 1.12 -11.99%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 24/02/11 25/02/10 27/02/09 18/02/08 12/02/07 20/02/06 -
Price 2.68 2.69 2.73 3.00 4.82 4.52 3.74 -
P/RPS 0.33 0.40 0.44 0.55 1.13 1.14 1.05 -17.53%
P/EPS 6.36 7.38 5.70 -38.66 4.57 7.68 8.32 -4.37%
EY 15.72 13.55 17.55 -2.59 21.89 13.03 12.02 4.57%
DY 0.00 0.00 0.00 8.33 10.58 9.36 7.87 -
P/NAPS 0.55 0.59 0.63 0.76 1.14 1.51 1.08 -10.63%

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