[MNRB] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -44.14%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 605,732 644,202 574,179 550,395 398,893 386,687 340,338 8.57%
PBT 36,009 46,652 80,148 78,432 51,785 35,635 -26,539 -
Tax -5,063 -8,616 -41,552 -29,728 -8,821 -9,496 4,290 -
NP 30,946 38,036 38,596 48,704 42,964 26,139 -22,249 -
-
NP to SH 30,946 38,036 38,596 48,704 42,964 26,139 -22,249 -
-
Tax Rate 14.06% 18.47% 51.84% 37.90% 17.03% 26.65% - -
Total Cost 574,786 606,166 535,583 501,691 355,929 360,548 362,587 6.79%
-
Net Worth 1,368,026 1,379,070 1,172,806 1,064,219 1,044,322 928,678 889,959 6.32%
Dividend
30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,368,026 1,379,070 1,172,806 1,064,219 1,044,322 928,678 889,959 6.32%
NOSH 213,420 212,491 213,237 212,843 212,693 212,512 213,932 -0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.11% 5.90% 6.72% 8.85% 10.77% 6.76% -6.54% -
ROE 2.26% 2.76% 3.29% 4.58% 4.11% 2.81% -2.50% -
Per Share
30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 283.82 303.17 269.27 258.59 187.54 181.96 159.09 8.61%
EPS 14.50 17.90 18.10 22.90 20.20 12.30 -10.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.41 6.49 5.50 5.00 4.91 4.37 4.16 6.36%
Adjusted Per Share Value based on latest NOSH - 212,843
30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 77.35 82.26 73.32 70.29 50.94 49.38 43.46 8.57%
EPS 3.95 4.86 4.93 6.22 5.49 3.34 -2.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.747 1.7611 1.4977 1.359 1.3336 1.1859 1.1365 6.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/16 30/06/15 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.48 3.84 3.57 2.94 2.83 2.68 3.00 -
P/RPS 0.87 1.27 1.33 1.14 1.51 1.47 1.89 -10.48%
P/EPS 17.10 21.45 19.72 12.85 14.01 21.79 -28.85 -
EY 5.85 4.66 5.07 7.78 7.14 4.59 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.59 0.65 0.59 0.58 0.61 0.72 -8.37%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/16 26/08/15 30/08/13 30/08/12 22/08/11 25/08/10 28/08/09 -
Price 2.95 3.04 3.56 2.94 2.96 2.59 3.26 -
P/RPS 1.04 1.00 1.32 1.14 1.58 1.42 2.05 -9.23%
P/EPS 20.34 16.98 19.67 12.85 14.65 21.06 -31.35 -
EY 4.92 5.89 5.08 7.78 6.82 4.75 -3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.65 0.59 0.60 0.59 0.78 -7.26%

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