[MNRB] QoQ TTM 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- -10.75%
YoY- 21.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,376,268 2,379,255 2,375,399 2,365,362 2,333,201 2,326,953 2,303,169 2.10%
PBT 217,822 222,621 244,660 211,310 234,873 238,921 237,205 -5.51%
Tax -58,358 -62,955 -88,674 -84,752 -93,073 -84,498 -72,674 -13.59%
NP 159,464 159,666 155,986 126,558 141,800 154,423 164,531 -2.06%
-
NP to SH 159,464 159,666 155,986 126,558 141,800 102,557 112,665 26.03%
-
Tax Rate 26.79% 28.28% 36.24% 40.11% 39.63% 35.37% 30.64% -
Total Cost 2,216,804 2,219,589 2,219,413 2,238,804 2,191,401 2,172,530 2,138,638 2.41%
-
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 6.71% 6.71% 6.57% 5.35% 6.08% 6.64% 7.14% -
ROE 12.26% 0.00% 12.76% 11.07% 11.92% 8.74% 10.51% -
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 1,118.01 1,114.33 1,115.76 1,116.77 1,098.15 1,091.25 1,074.30 2.69%
EPS 75.03 74.78 73.27 59.75 66.74 48.10 52.55 26.76%
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 303.45 303.83 303.34 302.06 297.95 297.15 294.11 2.10%
EPS 20.36 20.39 19.92 16.16 18.11 13.10 14.39 26.00%
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 0.40 0.42 0.33 0.32 0.30 0.33 0.27 29.92%
P/EPS 5.97 6.31 5.08 5.91 5.00 7.42 5.59 4.47%
EY 16.75 15.84 19.70 16.93 19.98 13.47 17.87 -4.21%
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 - - 27/05/14 28/02/14 28/11/13 30/08/13 31/05/13 -
Price 0.00 0.00 3.78 4.01 3.61 3.56 3.78 -
P/RPS 0.00 0.00 0.34 0.36 0.33 0.33 0.35 -
P/EPS 0.00 0.00 5.16 6.71 5.41 7.40 7.19 -
EY 0.00 0.00 19.38 14.90 18.49 13.51 13.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.66 0.74 0.64 0.65 0.76 -

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