[MNRB] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -43.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,385,530 2,341,816 2,299,314 2,312,140 2,386,177 2,393,576 2,319,132 1.90%
PBT 190,705 111,708 196,138 232,436 214,728 162,042 189,950 0.26%
Tax -51,557 -44,146 -54,624 -63,332 -58,742 -53,698 -55,392 -4.67%
NP 139,148 67,561 141,514 169,104 155,986 108,344 134,558 2.26%
-
NP to SH 139,148 67,561 141,514 169,104 155,986 108,344 134,558 2.26%
-
Tax Rate 27.03% 39.52% 27.85% 27.25% 27.36% 33.14% 29.16% -
Total Cost 2,246,382 2,274,254 2,157,800 2,143,036 2,230,191 2,285,232 2,184,574 1.87%
-
Net Worth 1,348,099 1,247,613 1,304,315 0 1,223,156 1,151,688 1,192,286 8.54%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,348,099 1,247,613 1,304,315 0 1,223,156 1,151,688 1,192,286 8.54%
NOSH 212,969 212,903 213,123 213,515 213,093 213,275 212,908 0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.83% 2.88% 6.15% 7.31% 6.54% 4.53% 5.80% -
ROE 10.32% 5.42% 10.85% 0.00% 12.75% 9.41% 11.29% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1,120.13 1,099.94 1,078.86 1,082.89 1,119.78 1,122.29 1,089.26 1.88%
EPS 65.30 31.73 66.40 79.20 73.20 50.80 63.20 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.33 5.86 6.12 0.00 5.74 5.40 5.60 8.51%
Adjusted Per Share Value based on latest NOSH - 213,515
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 304.63 299.05 293.62 295.26 304.71 305.66 296.15 1.90%
EPS 17.77 8.63 18.07 21.59 19.92 13.84 17.18 2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7215 1.5932 1.6656 0.00 1.562 1.4707 1.5225 8.54%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 3.58 3.74 4.48 4.72 3.72 3.53 3.34 -
P/RPS 0.32 0.34 0.42 0.44 0.33 0.31 0.31 2.14%
P/EPS 5.48 11.79 6.75 5.96 5.08 6.95 5.28 2.51%
EY 18.25 8.48 14.82 16.78 19.68 14.39 18.92 -2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.73 0.00 0.65 0.65 0.60 -3.36%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 17/02/15 27/11/14 - 27/05/14 28/02/14 28/11/13 -
Price 3.75 3.90 4.26 0.00 3.78 4.01 3.61 -
P/RPS 0.33 0.35 0.39 0.00 0.34 0.36 0.33 0.00%
P/EPS 5.74 12.29 6.42 0.00 5.16 7.89 5.71 0.35%
EY 17.42 8.14 15.59 0.00 19.37 12.67 17.51 -0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.70 0.00 0.66 0.74 0.64 -5.28%

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