[MNRB] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -0.13%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,451,697 2,385,530 2,347,357 2,376,268 2,379,255 2,375,399 2,365,362 2.42%
PBT 179,248 190,705 176,977 217,822 222,621 244,660 211,310 -10.41%
Tax -44,340 -51,557 -51,578 -58,358 -62,955 -88,674 -84,752 -35.14%
NP 134,908 139,148 125,399 159,464 159,666 155,986 126,558 4.36%
-
NP to SH 134,908 139,148 125,399 159,464 159,666 155,986 126,558 4.36%
-
Tax Rate 24.74% 27.03% 29.14% 26.79% 28.28% 36.24% 40.11% -
Total Cost 2,316,789 2,246,382 2,221,958 2,216,804 2,219,589 2,219,413 2,238,804 2.31%
-
Net Worth 1,379,070 1,278,083 1,252,169 1,300,774 0 1,222,022 1,143,736 13.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,379,070 1,278,083 1,252,169 1,300,774 0 1,222,022 1,143,736 13.32%
NOSH 212,491 213,013 213,680 212,544 213,515 212,895 211,803 0.21%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.50% 5.83% 5.34% 6.71% 6.71% 6.57% 5.35% -
ROE 9.78% 10.89% 10.01% 12.26% 0.00% 12.76% 11.07% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1,153.79 1,119.89 1,098.53 1,118.01 1,114.33 1,115.76 1,116.77 2.20%
EPS 63.49 65.32 58.69 75.03 74.78 73.27 59.75 4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.49 6.00 5.86 6.12 0.00 5.74 5.40 13.07%
Adjusted Per Share Value based on latest NOSH - 212,544
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 313.08 304.63 299.76 303.45 303.83 303.34 302.06 2.42%
EPS 17.23 17.77 16.01 20.36 20.39 19.92 16.16 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7611 1.6321 1.599 1.6611 0.00 1.5605 1.4605 13.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.84 3.58 3.74 4.48 4.72 3.72 3.53 -
P/RPS 0.33 0.32 0.34 0.40 0.42 0.33 0.32 2.07%
P/EPS 6.05 5.48 6.37 5.97 6.31 5.08 5.91 1.57%
EY 16.53 18.25 15.69 16.75 15.84 19.70 16.93 -1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.64 0.73 0.00 0.65 0.65 -6.26%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 - - - - 27/05/14 28/02/14 -
Price 3.04 0.00 0.00 0.00 0.00 3.78 4.01 -
P/RPS 0.26 0.00 0.00 0.00 0.00 0.34 0.36 -19.55%
P/EPS 4.79 0.00 0.00 0.00 0.00 5.16 6.71 -20.17%
EY 20.88 0.00 0.00 0.00 0.00 19.38 14.90 25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.00 0.00 0.00 0.66 0.74 -26.17%

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