[MNRB] YoY Annualized Quarter 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- -16.32%
YoY- 5.17%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,513,986 2,447,152 2,476,490 2,299,314 2,319,132 2,237,512 2,175,394 2.43%
PBT 188,820 95,156 -80,182 196,138 189,950 254,478 102,900 10.63%
Tax -46,504 -18,266 11,110 -54,624 -55,392 -45,214 -28,846 8.27%
NP 142,316 76,890 -69,072 141,514 134,558 209,264 74,054 11.49%
-
NP to SH 142,316 76,890 -69,072 141,514 134,558 76,288 74,054 11.49%
-
Tax Rate 24.63% 19.20% - 27.85% 29.16% 17.77% 28.03% -
Total Cost 2,371,670 2,370,262 2,545,562 2,157,800 2,184,574 2,028,248 2,101,340 2.03%
-
Net Worth 1,482,967 1,390,427 1,321,834 1,304,315 1,192,286 1,140,058 1,034,202 6.18%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,482,967 1,390,427 1,321,834 1,304,315 1,192,286 1,140,058 1,034,202 6.18%
NOSH 319,604 213,583 212,172 213,123 212,908 213,094 212,798 7.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.66% 3.14% -2.79% 6.15% 5.80% 9.35% 3.40% -
ROE 9.60% 5.53% -5.23% 10.85% 11.29% 6.69% 7.16% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 786.59 1,145.76 1,167.21 1,078.86 1,089.26 1,050.01 1,022.28 -4.27%
EPS 44.60 36.00 -32.40 66.40 63.20 35.80 34.80 4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.64 6.51 6.23 6.12 5.60 5.35 4.86 -0.76%
Adjusted Per Share Value based on latest NOSH - 212,544
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 321.04 312.50 316.25 293.62 296.15 285.73 277.80 2.43%
EPS 18.17 9.82 -8.82 18.07 17.18 9.74 9.46 11.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8937 1.7756 1.688 1.6656 1.5225 1.4559 1.3207 6.18%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.49 3.14 3.39 4.48 3.34 3.10 2.88 -
P/RPS 0.32 0.27 0.29 0.42 0.31 0.30 0.28 2.24%
P/EPS 5.59 8.72 -10.41 6.75 5.28 8.66 8.28 -6.33%
EY 17.88 11.46 -9.60 14.82 18.92 11.55 12.08 6.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.54 0.73 0.60 0.58 0.59 -1.46%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 23/11/16 26/11/15 27/11/14 28/11/13 30/11/12 24/11/11 -
Price 2.31 1.94 3.46 4.26 3.61 3.00 2.86 -
P/RPS 0.29 0.17 0.30 0.39 0.33 0.29 0.28 0.58%
P/EPS 5.19 5.39 -10.63 6.42 5.71 8.38 8.22 -7.37%
EY 19.28 18.56 -9.41 15.59 17.51 11.93 12.17 7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.30 0.56 0.70 0.64 0.56 0.59 -2.71%

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