[MNRB] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -10.75%
YoY- 21.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,509,243 2,454,660 2,347,357 2,365,362 2,160,186 1,746,434 1,421,372 9.92%
PBT 70,908 68,064 176,977 211,310 231,422 131,460 109,055 -6.91%
Tax -28,798 -14,790 -51,578 -84,752 -75,673 -41,633 -31,510 -1.48%
NP 42,110 53,274 125,399 126,558 155,749 89,827 77,545 -9.66%
-
NP to SH 42,110 53,274 125,399 126,558 103,883 89,827 77,545 -9.66%
-
Tax Rate 40.61% 21.73% 29.14% 40.11% 32.70% 31.67% 28.89% -
Total Cost 2,467,133 2,401,386 2,221,958 2,238,804 2,004,437 1,656,607 1,343,827 10.64%
-
Net Worth 1,022,734 1,511,790 1,252,169 1,143,736 1,064,151 1,033,807 976,569 0.77%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,022,734 1,511,790 1,252,169 1,143,736 1,064,151 1,033,807 976,569 0.77%
NOSH 236,744 241,499 213,680 211,803 212,830 213,156 212,760 1.79%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.68% 2.17% 5.34% 5.35% 7.21% 5.14% 5.46% -
ROE 4.12% 3.52% 10.01% 11.07% 9.76% 8.69% 7.94% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 1,059.90 1,016.42 1,098.53 1,116.77 1,014.98 819.32 668.06 7.98%
EPS 17.79 22.06 58.69 59.75 48.81 42.14 36.45 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.32 6.26 5.86 5.40 5.00 4.85 4.59 -1.00%
Adjusted Per Share Value based on latest NOSH - 211,803
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 320.43 313.46 299.76 302.06 275.86 223.02 181.51 9.92%
EPS 5.38 6.80 16.01 16.16 13.27 11.47 9.90 -9.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.306 1.9306 1.599 1.4605 1.3589 1.3202 1.2471 0.77%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.98 3.10 3.74 3.53 2.66 2.53 2.69 -
P/RPS 0.19 0.30 0.34 0.32 0.26 0.31 0.40 -11.65%
P/EPS 11.13 14.05 6.37 5.91 5.45 6.00 7.38 7.08%
EY 8.98 7.12 15.69 16.93 18.35 16.66 13.55 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.64 0.65 0.53 0.52 0.59 -4.05%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 - 28/02/14 28/02/13 24/02/12 24/02/11 -
Price 2.33 3.00 0.00 4.01 2.55 2.68 2.69 -
P/RPS 0.22 0.30 0.00 0.36 0.25 0.33 0.40 -9.47%
P/EPS 13.10 13.60 0.00 6.71 5.22 6.36 7.38 10.02%
EY 7.63 7.35 0.00 14.90 19.14 15.72 13.55 -9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.00 0.74 0.51 0.55 0.59 -1.46%

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