[MNRB] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 9.72%
YoY- 64.37%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 437,975 492,371 492,759 398,893 362,411 375,190 338,974 18.60%
PBT 54,063 23,873 -335 51,785 56,137 45,239 27,941 55.21%
Tax -17,545 -10,231 -5,602 -8,821 -16,979 -8,857 -6,678 90.29%
NP 36,518 13,642 -5,937 42,964 39,158 36,382 21,263 43.36%
-
NP to SH 36,518 13,642 -5,937 42,964 39,158 36,382 21,263 43.36%
-
Tax Rate 32.45% 42.86% - 17.03% 30.25% 19.58% 23.90% -
Total Cost 401,457 478,729 498,696 355,929 323,253 338,808 317,711 16.86%
-
Net Worth 1,065,025 1,033,807 1,030,493 1,044,322 906,005 976,569 948,329 8.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,065,025 1,033,807 1,030,493 1,044,322 906,005 976,569 948,329 8.03%
NOSH 213,005 213,156 212,035 212,693 212,677 212,760 212,630 0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.34% 2.77% -1.20% 10.77% 10.80% 9.70% 6.27% -
ROE 3.43% 1.32% -0.58% 4.11% 4.32% 3.73% 2.24% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 205.62 230.99 232.39 187.54 170.40 176.34 159.42 18.47%
EPS 17.10 6.40 -2.80 20.20 18.40 17.10 10.00 42.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 4.85 4.86 4.91 4.26 4.59 4.46 7.90%
Adjusted Per Share Value based on latest NOSH - 212,693
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 55.93 62.88 62.93 50.94 46.28 47.91 43.29 18.60%
EPS 4.66 1.74 -0.76 5.49 5.00 4.65 2.72 43.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.3202 1.3159 1.3336 1.157 1.2471 1.211 8.03%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.62 2.53 2.88 2.83 2.63 2.69 2.69 -
P/RPS 1.27 1.10 1.24 1.51 1.54 1.53 1.69 -17.32%
P/EPS 15.28 39.53 -102.86 14.01 14.28 15.73 26.90 -31.38%
EY 6.54 2.53 -0.97 7.14 7.00 6.36 3.72 45.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.59 0.58 0.62 0.59 0.60 -9.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 24/02/12 24/11/11 22/08/11 31/05/11 24/02/11 30/11/10 -
Price 2.48 2.68 2.86 2.96 2.76 2.69 2.78 -
P/RPS 1.21 1.16 1.23 1.58 1.62 1.53 1.74 -21.49%
P/EPS 14.47 41.88 -102.14 14.65 14.99 15.73 27.80 -35.26%
EY 6.91 2.39 -0.98 6.82 6.67 6.36 3.60 54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.59 0.60 0.65 0.59 0.62 -13.34%

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