[MNRB] QoQ TTM Result on 30-Sep-2008 [#2] | Financial Results | I3investor

[MNRB] QoQ TTM Result on 30-Sep-2008 [#2]

Stock

[MNRB] MNRB HOLDINGS BHD

Announcement Date

21-Nov-2008

Admission Sponsor

-

Sponsor

-

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- -50.05%

YoY- -81.72%

Quarter Report

Bursa Announcements - 30 Sept 2008 (Final).pdf

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	1,237,881	1,173,819	1,170,421	1,081,069	1,009,523	978,555	908,316	22.94%
YoY %	5.46%	0.29%	8.27%	7.09%	3.16%	7.73%	-	-
Horiz. %	136.28%	129.23%	128.86%	119.02%	111.14%	107.73%	100.00%	-
PBT	1,816	40,457	-1,087	64,037	99,431	193,955	236,411	-96.11%
YoY %	-95.51%	3,821.90%	-101.70%	-35.60%	-48.74%	-17.96%	-	-
Horiz. %	0.77%	17.11%	-0.46%	27.09%	42.06%	82.04%	100.00%	-
Tax	-3,524	-14,169	-15,473	-25,427	-22,134	-23,514	-12,396	-56.79%
YoY %	75.13%	8.43%	39.15%	-14.88%	5.87%	-89.69%	-	-
Horiz. %	28.43%	114.30%	124.82%	205.12%	178.56%	189.69%	100.00%	-
NP	-1,708	26,288	-16,560	38,610	77,297	170,441	224,015	-
YoY %	-106.50%	258.74%	-142.89%	-50.05%	-54.65%	-23.92%	-	-
Horiz. %	-0.76%	11.73%	-7.39%	17.24%	34.51%	76.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,708	26,288	-16,560	38,610	77,297	170,441	224,015	-
YoY %	-106.50%	258.74%	-142.89%	-50.05%	-54.65%	-23.92%	-	-
Horiz. %	-0.76%	11.73%	-7.39%	17.24%	34.51%	76.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	194.05%	35.02%	-	39.71%	22.26%	12.12%	5.24%	-
YoY %	454.11%	0.00%	-	78.39%	83.66%	131.30%	-	-
Horiz. %	3,703.24%	668.32%	-	757.82%	424.81%	231.30%	100.00%	-
Total Cost	1,239,589	1,147,531	1,186,981	1,042,459	932,226	808,114	684,301	48.65%
YoY %	8.02%	-3.32%	13.86%	11.82%	15.36%	18.09%	-	-
Horiz. %	181.15%	167.69%	173.46%	152.34%	136.23%	118.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	889,959	851,903	842,950	877,107	904,620	885,564	900,291	-0.76%
YoY %	4.47%	1.06%	-3.89%	-3.04%	2.15%	-1.64%	-	-
Horiz. %	98.85%	94.63%	93.63%	97.42%	100.48%	98.36%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	21,445	21,445	52,997	63,613	84,487	84,487	107,961	-65.98%
YoY %	0.00%	-59.54%	-16.69%	-24.71%	0.00%	-21.74%	-	-
Horiz. %	19.86%	19.86%	49.09%	58.92%	78.26%	78.26%	100.00%	-
Div Payout %	0.00%	81.58%	0.00%	164.76%	109.30%	49.57%	48.19%	-
YoY %	0.00%	0.00%	0.00%	50.74%	120.50%	2.86%	-	-
Horiz. %	0.00%	169.29%	0.00%	341.90%	226.81%	102.86%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	889,959	851,903	842,950	877,107	904,620	885,564	900,291	-0.76%
YoY %	4.47%	1.06%	-3.89%	-3.04%	2.15%	-1.64%	-	-
Horiz. %	98.85%	94.63%	93.63%	97.42%	100.48%	98.36%	100.00%	-
NOSH	213,932	212,975	213,405	214,451	212,851	210,347	212,333	0.50%
YoY %	0.45%	-0.20%	-0.49%	0.75%	1.19%	-0.94%	-	-
Horiz. %	100.75%	100.30%	100.50%	101.00%	100.24%	99.06%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-0.14%	2.24%	-1.41%	3.57%	7.66%	17.42%	24.66%	-
YoY %	-106.25%	258.87%	-139.50%	-53.39%	-56.03%	-29.36%	-	-
Horiz. %	-0.57%	9.08%	-5.72%	14.48%	31.06%	70.64%	100.00%	-
ROE	-0.19%	3.09%	-1.96%	4.40%	8.54%	19.25%	24.88%	-
YoY %	-106.15%	257.65%	-144.55%	-48.48%	-55.64%	-22.63%	-	-
Horiz. %	-0.76%	12.42%	-7.88%	17.68%	34.32%	77.37%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	578.63	551.15	548.45	504.11	474.28	465.21	427.78	22.33%
YoY %	4.99%	0.49%	8.80%	6.29%	1.95%	8.75%	-	-
Horiz. %	135.26%	128.84%	128.21%	117.84%	110.87%	108.75%	100.00%	-
EPS	-0.80	12.34	-7.76	18.00	36.31	81.03	105.50	-
YoY %	-106.48%	259.02%	-143.11%	-50.43%	-55.19%	-23.19%	-	-
Horiz. %	-0.76%	11.70%	-7.36%	17.06%	34.42%	76.81%	100.00%	-
DPS	10.00	10.00	25.00	30.00	40.00	40.00	51.00	-66.28%
YoY %	0.00%	-60.00%	-16.67%	-25.00%	0.00%	-21.57%	-	-
Horiz. %	19.61%	19.61%	49.02%	58.82%	78.43%	78.43%	100.00%	-
NAPS	4.16	4.00	3.95	4.09	4.25	4.21	4.24	-1.26%
YoY %	4.00%	1.27%	-3.42%	-3.76%	0.95%	-0.71%	-	-
Horiz. %	98.11%	94.34%	93.16%	96.46%	100.24%	99.29%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 214,451
RPS	158.08	149.90	149.46	138.05	128.92	124.96	115.99	22.94%
YoY %	5.46%	0.29%	8.27%	7.08%	3.17%	7.73%	-	-
Horiz. %	136.29%	129.24%	128.86%	119.02%	111.15%	107.73%	100.00%	-
EPS	-0.22	3.36	-2.11	4.93	9.87	21.77	28.61	-
YoY %	-106.55%	259.24%	-142.80%	-50.05%	-54.66%	-23.91%	-	-
Horiz. %	-0.77%	11.74%	-7.38%	17.23%	34.50%	76.09%	100.00%	-
DPS	2.74	2.74	6.77	8.12	10.79	10.79	13.79	-65.98%
YoY %	0.00%	-59.53%	-16.63%	-24.75%	0.00%	-21.75%	-	-
Horiz. %	19.87%	19.87%	49.09%	58.88%	78.25%	78.25%	100.00%	-
NAPS	1.1365	1.0879	1.0764	1.1201	1.1552	1.1309	1.1497	-0.76%
YoY %	4.47%	1.07%	-3.90%	-3.04%	2.15%	-1.64%	-	-
Horiz. %	98.85%	94.62%	93.62%	97.43%	100.48%	98.36%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	3.00	2.75	2.88	3.74	4.42	4.56	4.86	-
P/RPS	0.52	0.50	0.53	0.74	0.93	0.98	1.14	-40.77%
YoY %	4.00%	-5.66%	-28.38%	-20.43%	-5.10%	-14.04%	-	-
Horiz. %	45.61%	43.86%	46.49%	64.91%	81.58%	85.96%	100.00%	-
P/EPS	-375.76	22.28	-37.11	20.77	12.17	5.63	4.61	-
YoY %	-1,786.54%	160.04%	-278.67%	70.67%	116.16%	22.13%	-	-
Horiz. %	-8,150.98%	483.30%	-804.99%	450.54%	263.99%	122.13%	100.00%	-
EY	-0.27	4.49	-2.69	4.81	8.22	17.77	21.71	-
YoY %	-106.01%	266.91%	-155.93%	-41.48%	-53.74%	-18.15%	-	-
Horiz. %	-1.24%	20.68%	-12.39%	22.16%	37.86%	81.85%	100.00%	-
DY	3.33	3.64	8.68	8.02	9.05	8.77	10.49	-53.49%
YoY %	-8.52%	-58.06%	8.23%	-11.38%	3.19%	-16.40%	-	-
Horiz. %	31.74%	34.70%	82.75%	76.45%	86.27%	83.60%	100.00%	-
P/NAPS	0.72	0.69	0.73	0.91	1.04	1.08	1.15	-26.83%
YoY %	4.35%	-5.48%	-19.78%	-12.50%	-3.70%	-6.09%	-	-
Horiz. %	62.61%	60.00%	63.48%	79.13%	90.43%	93.91%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	27/05/09	27/02/09	21/11/08	28/08/08	30/05/08	18/02/08	-
Price	3.26	3.12	3.00	3.00	4.30	4.80	4.82	-
P/RPS	0.56	0.57	0.55	0.60	0.91	1.03	1.13	-37.40%
YoY %	-1.75%	3.64%	-8.33%	-34.07%	-11.65%	-8.85%	-	-
Horiz. %	49.56%	50.44%	48.67%	53.10%	80.53%	91.15%	100.00%	-
P/EPS	-408.33	25.28	-38.66	16.66	11.84	5.92	4.57	-
YoY %	-1,715.23%	165.39%	-332.05%	40.71%	100.00%	29.54%	-	-
Horiz. %	-8,935.01%	553.17%	-845.95%	364.55%	259.08%	129.54%	100.00%	-
EY	-0.24	3.96	-2.59	6.00	8.45	16.88	21.89	-
YoY %	-106.06%	252.90%	-143.17%	-28.99%	-49.94%	-22.89%	-	-
Horiz. %	-1.10%	18.09%	-11.83%	27.41%	38.60%	77.11%	100.00%	-
DY	3.07	3.21	8.33	10.00	9.30	8.33	10.58	-56.20%
YoY %	-4.36%	-61.46%	-16.70%	7.53%	11.64%	-21.27%	-	-
Horiz. %	29.02%	30.34%	78.73%	94.52%	87.90%	78.73%	100.00%	-
P/NAPS	0.78	0.78	0.76	0.73	1.01	1.14	1.14	-22.37%
YoY %	0.00%	2.63%	4.11%	-27.72%	-11.40%	0.00%	-	-
Horiz. %	68.42%	68.42%	66.67%	64.04%	88.60%	100.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:55:00

EMA 5

5 Mins

SELL

2024-06-26 16:40:00

EMA 5

5 Mins

BUY

2024-06-26 16:35:00

EMA 5

5 Mins

SELL

2024-06-26 16:00:00

ADX

30 Mins

BUY

2024-06-26 15:40:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Bornin63

The Ever Increasing Demand for Renewable Energy in Malaysia?

2

peggy99

新加坡医美巨头进军马来西亚数据中心市场：Accrelist 拿督郑耀楗带领MCLEAN再创辉煌【MCLEAN】 -STOCK CODE 0167

3

save malaysia!

Putrajaya reviewing need to slash RON95 subsidy, says Rafizi

4

save malaysia!

Could PH’s desperation to court PAS stem for rising concerns that “big cracks” are emerging in UMNO?

5

save malaysia!

CEO of highway concessionaire, seven others arrested for bribery involving RM1.67b projects

6

save malaysia!

MAHB-GIP deal ‘crucial for the country’

7

save malaysia!

‘No threat to national security’

8

save malaysia!

Is Guan Eng’s denial of DAP not orchestrating PAS’ entry into Madani gov’t not matched by action?

Hot Stocks Today >

1

JCY INTERNATIONAL BERHAD

1000

2

PERAK TRANSIT BERHAD

766

3

HONG LEONG INDUSTRIES BHD

757

4

MALAYSIAN PACIFIC INDUSTRIES

727

5

YTL POWER INTERNATIONAL BHD

642

6

DAGANG NEXCHANGE BERHAD

608

7

NOTION VTEC BHD

582

8

SNS NETWORK TECHNOLOGY BERHAD

474

9

MY E.G. SERVICES BHD

451

10

GENTING BHD

434

Daily Stocks

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.055

+0.01

56,261,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

SIMEPROP-C24

0.36

-0.035

100,000

0.005

0.00

73,200

0.005

0.00

73,200

More active Stocks

0.055

+0.01

56,261,700

0.02

0.00

141,839,900

0.005

0.00

75,002,700

0.005

0.00

12,469,600

0.005

0.00

6,870,400

TECHBASE-LR

0.005

0.00

2,810,600

0.005

0.00

300,000

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....