[MNRB] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -60.84%
YoY- 3.02%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,296,716 2,303,169 2,296,281 2,237,512 2,201,580 2,018,043 2,106,757 5.92%
PBT 320,592 159,249 236,478 254,478 313,728 129,386 100,430 116.95%
Tax -166,208 -46,584 -146,658 -45,214 -118,912 -42,199 -32,872 194.88%
NP 154,384 112,665 89,820 209,264 194,816 87,187 67,558 73.58%
-
NP to SH 154,384 112,665 89,820 76,288 194,816 87,187 67,558 73.58%
-
Tax Rate 51.84% 29.25% 62.02% 17.77% 37.90% 32.61% 32.73% -
Total Cost 2,142,332 2,190,504 2,206,461 2,028,248 2,006,764 1,930,856 2,039,198 3.34%
-
Net Worth 1,172,806 1,131,832 1,064,671 1,140,058 1,064,219 1,058,335 1,032,540 8.87%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,172,806 1,131,832 1,064,671 1,140,058 1,064,219 1,058,335 1,032,540 8.87%
NOSH 213,237 213,151 212,934 213,094 212,843 212,944 212,894 0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.72% 4.89% 3.91% 9.35% 8.85% 4.32% 3.21% -
ROE 13.16% 9.95% 8.44% 6.69% 18.31% 8.24% 6.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1,077.07 1,080.53 1,078.40 1,050.01 1,034.36 947.68 989.58 5.81%
EPS 72.40 52.90 42.13 35.80 91.60 40.90 31.73 73.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.50 5.31 5.00 5.35 5.00 4.97 4.85 8.75%
Adjusted Per Share Value based on latest NOSH - 212,068
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 293.29 294.11 293.23 285.73 281.14 257.70 269.03 5.93%
EPS 19.71 14.39 11.47 9.74 24.88 11.13 8.63 73.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4977 1.4453 1.3596 1.4559 1.359 1.3515 1.3186 8.86%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.57 2.94 2.66 3.10 2.94 2.62 2.53 -
P/RPS 0.33 0.27 0.25 0.30 0.28 0.28 0.26 17.24%
P/EPS 4.93 5.56 6.31 8.66 3.21 6.40 7.97 -27.42%
EY 20.28 17.98 15.86 11.55 31.13 15.63 12.54 37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.55 0.53 0.58 0.59 0.53 0.52 16.05%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 24/02/12 -
Price 3.56 3.78 2.55 3.00 2.94 2.48 2.68 -
P/RPS 0.33 0.35 0.24 0.29 0.28 0.26 0.27 14.32%
P/EPS 4.92 7.15 6.05 8.38 3.21 6.06 8.45 -30.29%
EY 20.34 13.98 16.54 11.93 31.13 16.51 11.84 43.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.51 0.56 0.59 0.50 0.55 11.79%

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