[MNRB] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 240.97%
YoY- 354.25%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,451,322 1,546,748 1,345,183 1,366,216 1,363,208 1,361,352 1,173,819 15.18%
PBT 127,152 142,540 75,370 100,173 -52,278 -106,156 40,457 114.41%
Tax -32,348 -37,984 -27,203 -27,630 818 17,160 -14,169 73.29%
NP 94,804 104,556 48,167 72,542 -51,460 -88,996 26,288 134.98%
-
NP to SH 94,804 104,556 48,167 72,542 -51,460 -88,996 26,288 134.98%
-
Tax Rate 25.44% 26.65% 36.09% 27.58% - - 35.02% -
Total Cost 1,356,518 1,442,192 1,297,016 1,293,673 1,414,668 1,450,348 1,147,531 11.78%
-
Net Worth 952,310 928,678 999,147 921,718 882,475 889,959 892,638 4.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - 21,202 -
Div Payout % - - - - - - 80.66% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 952,310 928,678 999,147 921,718 882,475 889,959 892,638 4.40%
NOSH 213,522 212,512 213,492 213,360 212,644 213,932 212,028 0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.53% 6.76% 3.58% 5.31% -3.77% -6.54% 2.24% -
ROE 9.96% 11.26% 4.82% 7.87% -5.83% -10.00% 2.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 679.70 727.84 630.08 640.33 641.07 636.35 553.62 14.64%
EPS 44.40 49.20 22.60 34.00 -24.20 -41.60 12.30 135.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.46 4.37 4.68 4.32 4.15 4.16 4.21 3.91%
Adjusted Per Share Value based on latest NOSH - 213,130
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 185.33 197.52 171.78 174.47 174.08 173.84 149.90 15.17%
EPS 12.11 13.35 6.15 9.26 -6.57 -11.36 3.36 134.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.71 -
NAPS 1.2161 1.1859 1.2759 1.177 1.1269 1.1365 1.1399 4.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.69 2.68 3.04 3.09 3.24 3.00 2.75 -
P/RPS 0.40 0.37 0.48 0.48 0.51 0.47 0.50 -13.81%
P/EPS 6.06 5.45 13.47 9.09 -13.39 -7.21 22.18 -57.86%
EY 16.51 18.36 7.42 11.00 -7.47 -13.87 4.51 137.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 0.60 0.61 0.65 0.72 0.78 0.72 0.65 -5.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 25/08/10 31/05/10 25/02/10 26/11/09 28/08/09 27/05/09 -
Price 2.78 2.59 2.89 2.73 3.14 3.26 3.12 -
P/RPS 0.41 0.36 0.46 0.43 0.49 0.51 0.56 -18.75%
P/EPS 6.26 5.26 12.81 8.03 -12.98 -7.84 25.16 -60.40%
EY 15.97 19.00 7.81 12.45 -7.71 -12.76 3.97 152.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.21 -
P/NAPS 0.62 0.59 0.62 0.63 0.76 0.78 0.74 -11.11%

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