[MNRB] QoQ TTM 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- -4.97%
YoY- -21.55%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,326,953 2,303,169 2,160,186 2,049,102 1,973,500 1,821,998 1,746,434 21.10%
PBT 238,921 237,205 231,422 205,175 156,033 129,386 131,460 48.98%
Tax -84,498 -72,674 -75,673 -65,005 -63,106 -42,199 -41,633 60.37%
NP 154,423 164,531 155,749 140,170 92,927 87,187 89,827 43.55%
-
NP to SH 102,557 112,665 103,883 88,304 92,927 87,187 89,827 9.24%
-
Tax Rate 35.37% 30.64% 32.70% 31.68% 40.44% 32.61% 31.67% -
Total Cost 2,172,530 2,138,638 2,004,437 1,908,932 1,880,573 1,734,811 1,656,607 19.83%
-
Net Worth 1,172,806 1,071,937 1,064,151 1,134,568 1,064,219 1,065,025 1,033,807 8.78%
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 1,071,937 1,064,151 1,134,568 1,064,219 1,065,025 1,033,807 8.78%
NOSH 213,237 214,387 212,830 212,068 212,843 213,005 213,156 0.02%
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 6.64% 7.14% 7.21% 6.84% 4.71% 4.79% 5.14% -
ROE 8.74% 10.51% 9.76% 7.78% 8.73% 8.19% 8.69% -
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 1,091.25 1,074.30 1,014.98 966.24 927.21 855.38 819.32 21.07%
EPS 48.10 52.55 48.81 41.64 43.66 40.93 42.14 9.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.50 5.00 5.00 5.35 5.00 5.00 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 297.15 294.11 275.86 261.67 252.02 232.67 223.02 21.10%
EPS 13.10 14.39 13.27 11.28 11.87 11.13 11.47 9.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4977 1.3689 1.3589 1.4488 1.359 1.36 1.3202 8.78%
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 0.26 0.32 0.32 0.31 0.31 4.26%
P/EPS 7.42 5.59 5.45 7.44 6.73 6.40 6.00 15.22%
EY 13.47 17.87 18.35 13.43 14.85 15.62 16.66 -13.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.59 0.53 0.58 0.59 0.52 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 0.25 0.31 0.32 0.29 0.33 0.00%
P/EPS 7.40 7.19 5.22 7.20 6.73 6.06 6.36 10.63%
EY 13.51 13.90 19.14 13.88 14.85 16.50 15.72 -9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 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