[MNRB] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -36.07%
YoY- -24.05%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,629,253 1,475,468 1,463,262 1,421,372 1,389,240 1,391,532 1,345,183 13.61%
PBT 152,826 181,102 164,952 109,055 165,085 137,544 75,370 60.13%
Tax -40,259 -41,335 -42,010 -31,510 -43,785 -40,988 -27,202 29.83%
NP 112,567 139,767 122,942 77,545 121,300 96,556 48,168 76.01%
-
NP to SH 112,567 139,767 122,942 77,545 121,300 96,556 48,168 76.01%
-
Tax Rate 26.34% 22.82% 25.47% 28.89% 26.52% 29.80% 36.09% -
Total Cost 1,516,686 1,335,701 1,340,320 1,343,827 1,267,940 1,294,976 1,297,015 10.98%
-
Net Worth 1,030,493 1,044,322 906,005 976,569 948,329 928,678 910,005 8.63%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,030,493 1,044,322 906,005 976,569 948,329 928,678 910,005 8.63%
NOSH 212,035 212,693 212,677 212,760 212,630 212,512 214,119 -0.64%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.91% 9.47% 8.40% 5.46% 8.73% 6.94% 3.58% -
ROE 10.92% 13.38% 13.57% 7.94% 12.79% 10.40% 5.29% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 768.39 693.71 688.02 668.06 653.36 654.80 628.24 14.35%
EPS 53.09 65.71 57.81 36.45 57.05 45.44 22.50 77.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.86 4.91 4.26 4.59 4.46 4.37 4.25 9.34%
Adjusted Per Share Value based on latest NOSH - 212,760
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 208.06 188.42 186.86 181.51 177.41 177.70 171.78 13.61%
EPS 14.37 17.85 15.70 9.90 15.49 12.33 6.15 75.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3159 1.3336 1.157 1.2471 1.211 1.1859 1.1621 8.63%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.88 2.83 2.63 2.69 2.69 2.68 3.04 -
P/RPS 0.37 0.41 0.38 0.40 0.41 0.41 0.48 -15.91%
P/EPS 5.42 4.31 4.55 7.38 4.72 5.90 13.51 -45.57%
EY 18.43 23.22 21.98 13.55 21.21 16.95 7.40 83.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.62 0.59 0.60 0.61 0.72 -12.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 31/05/11 24/02/11 30/11/10 25/08/10 31/05/10 -
Price 2.86 2.96 2.76 2.69 2.78 2.59 2.89 -
P/RPS 0.37 0.43 0.40 0.40 0.43 0.40 0.46 -13.49%
P/EPS 5.39 4.50 4.77 7.38 4.87 5.70 12.85 -43.93%
EY 18.56 22.20 20.94 13.55 20.52 17.54 7.78 78.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.65 0.59 0.62 0.59 0.68 -9.02%

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