[MNRB] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 258.74%
YoY- -84.58%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,308,373 1,281,036 1,237,881 1,173,819 1,170,421 1,081,069 1,009,523 18.81%
PBT 123,281 10,637 1,816 40,457 -1,087 64,037 99,431 15.36%
Tax -21,187 -2,530 -3,524 -14,169 -15,473 -25,427 -22,134 -2.86%
NP 102,094 8,107 -1,708 26,288 -16,560 38,610 77,297 20.32%
-
NP to SH 102,094 8,107 -1,708 26,288 -16,560 38,610 77,297 20.32%
-
Tax Rate 17.19% 23.78% 194.05% 35.02% - 39.71% 22.26% -
Total Cost 1,206,279 1,272,929 1,239,589 1,147,531 1,186,981 1,042,459 932,226 18.68%
-
Net Worth 920,723 902,884 889,959 851,903 842,950 877,107 904,620 1.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 21,445 21,445 52,997 63,613 84,487 -
Div Payout % - - 0.00% 81.58% 0.00% 164.76% 109.30% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 920,723 902,884 889,959 851,903 842,950 877,107 904,620 1.17%
NOSH 213,130 217,562 213,932 212,975 213,405 214,451 212,851 0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.80% 0.63% -0.14% 2.24% -1.41% 3.57% 7.66% -
ROE 11.09% 0.90% -0.19% 3.09% -1.96% 4.40% 8.54% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 613.88 588.81 578.63 551.15 548.45 504.11 474.28 18.71%
EPS 47.90 3.73 -0.80 12.34 -7.76 18.00 36.31 20.22%
DPS 0.00 0.00 10.00 10.00 25.00 30.00 40.00 -
NAPS 4.32 4.15 4.16 4.00 3.95 4.09 4.25 1.09%
Adjusted Per Share Value based on latest NOSH - 212,975
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 167.08 163.59 158.08 149.90 149.46 138.05 128.92 18.81%
EPS 13.04 1.04 -0.22 3.36 -2.11 4.93 9.87 20.34%
DPS 0.00 0.00 2.74 2.74 6.77 8.12 10.79 -
NAPS 1.1758 1.153 1.1365 1.0879 1.0764 1.1201 1.1552 1.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 3.09 3.24 3.00 2.75 2.88 3.74 4.42 -
P/RPS 0.50 0.55 0.52 0.50 0.53 0.74 0.93 -33.80%
P/EPS 6.45 86.95 -375.76 22.28 -37.11 20.77 12.17 -34.43%
EY 15.50 1.15 -0.27 4.49 -2.69 4.81 8.22 52.45%
DY 0.00 0.00 3.33 3.64 8.68 8.02 9.05 -
P/NAPS 0.72 0.78 0.72 0.69 0.73 0.91 1.04 -21.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 28/08/09 27/05/09 27/02/09 21/11/08 28/08/08 -
Price 2.73 3.14 3.26 3.12 3.00 3.00 4.30 -
P/RPS 0.44 0.53 0.56 0.57 0.55 0.60 0.91 -38.31%
P/EPS 5.70 84.27 -408.33 25.28 -38.66 16.66 11.84 -38.49%
EY 17.55 1.19 -0.24 3.96 -2.59 6.00 8.45 62.56%
DY 0.00 0.00 3.07 3.21 8.33 10.00 9.30 -
P/NAPS 0.63 0.76 0.78 0.78 0.76 0.73 1.01 -26.93%

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