[MNRB] QoQ Quarter 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- -51.26%
YoY- -52.16%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 571,622 578,035 590,995 635,616 574,609 574,179 580,958 -1.07%
PBT 39,960 58,109 93,196 26,557 44,759 80,148 59,846 -23.58%
Tax -11,479 -15,833 -18,468 -12,578 -16,076 -41,552 -14,546 -14.59%
NP 28,481 42,276 74,728 13,979 28,683 38,596 45,300 -26.58%
-
NP to SH 28,481 42,276 74,728 13,979 28,683 38,596 45,300 -26.58%
-
Tax Rate 28.73% 27.25% 19.82% 47.36% 35.92% 51.84% 24.31% -
Total Cost 543,141 535,759 516,267 621,637 545,926 535,583 535,658 0.92%
-
Net Worth 1,300,774 0 1,222,022 1,143,736 1,189,813 1,172,806 1,071,937 13.75%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,300,774 0 1,222,022 1,143,736 1,189,813 1,172,806 1,071,937 13.75%
NOSH 212,544 213,515 212,895 211,803 212,466 213,237 214,387 -0.57%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.98% 7.31% 12.64% 2.20% 4.99% 6.72% 7.80% -
ROE 2.19% 0.00% 6.12% 1.22% 2.41% 3.29% 4.23% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 268.94 270.72 277.60 300.10 270.45 269.27 270.99 -0.50%
EPS 13.40 19.80 35.10 6.60 13.50 18.10 21.30 -26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.12 0.00 5.74 5.40 5.60 5.50 5.00 14.41%
Adjusted Per Share Value based on latest NOSH - 211,803
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 73.00 73.81 75.47 81.17 73.38 73.32 74.19 -1.07%
EPS 3.64 5.40 9.54 1.79 3.66 4.93 5.78 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6611 0.00 1.5605 1.4605 1.5194 1.4977 1.3689 13.75%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 4.48 4.72 3.72 3.53 3.34 3.57 2.94 -
P/RPS 1.67 1.74 1.34 1.18 1.23 1.33 1.08 33.68%
P/EPS 33.43 23.84 10.60 53.48 24.74 19.72 13.91 79.32%
EY 2.99 4.19 9.44 1.87 4.04 5.07 7.19 -44.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.65 0.65 0.60 0.65 0.59 15.23%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 - 27/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 4.26 0.00 3.78 4.01 3.61 3.56 3.78 -
P/RPS 1.58 0.00 1.36 1.34 1.33 1.32 1.39 8.90%
P/EPS 31.79 0.00 10.77 60.76 26.74 19.67 17.89 46.65%
EY 3.15 0.00 9.29 1.65 3.74 5.08 5.59 -31.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 0.66 0.74 0.64 0.65 0.76 -5.33%

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