[MNRB] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -15.65%
YoY- -240.84%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,118,756 1,087,697 725,661 681,604 574,387 471,874 418,642 17.78%
PBT 127,239 51,450 63,576 -26,139 3,681 133,599 58,722 13.74%
Tax -22,607 -14,423 -16,174 409 -11,230 -9,317 -16,162 5.74%
NP 104,632 37,027 47,402 -25,730 -7,549 124,282 42,560 16.15%
-
NP to SH 38,144 37,027 47,402 -25,730 -7,549 124,282 42,560 -1.80%
-
Tax Rate 17.77% 28.03% 25.44% - 305.08% 6.97% 27.52% -
Total Cost 1,014,124 1,050,670 678,259 707,334 581,936 347,592 376,082 17.96%
-
Net Worth 1,140,058 1,034,202 952,310 882,475 882,154 890,758 729,772 7.71%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 21,568 42,417 30,155 -
Div Payout % - - - - 0.00% 34.13% 70.85% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,140,058 1,034,202 952,310 882,475 882,154 890,758 729,772 7.71%
NOSH 213,094 212,798 213,522 212,644 215,685 212,085 201,039 0.97%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 9.35% 3.40% 6.53% -3.77% -1.31% 26.34% 10.17% -
ROE 3.35% 3.58% 4.98% -2.92% -0.86% 13.95% 5.83% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 525.00 511.14 339.85 320.54 266.31 222.49 208.24 16.64%
EPS 17.90 17.40 22.20 -12.10 -3.50 58.60 21.17 -2.75%
DPS 0.00 0.00 0.00 0.00 10.00 20.00 15.00 -
NAPS 5.35 4.86 4.46 4.15 4.09 4.20 3.63 6.67%
Adjusted Per Share Value based on latest NOSH - 217,562
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 142.86 138.90 92.67 87.04 73.35 60.26 53.46 17.78%
EPS 4.87 4.73 6.05 -3.29 -0.96 15.87 5.43 -1.79%
DPS 0.00 0.00 0.00 0.00 2.75 5.42 3.85 -
NAPS 1.4559 1.3207 1.2161 1.1269 1.1265 1.1375 0.9319 7.71%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 3.10 2.88 2.69 3.24 3.74 4.82 4.18 -
P/RPS 0.59 0.56 0.79 1.01 1.40 2.17 2.01 -18.46%
P/EPS 17.32 16.55 12.12 -26.78 -106.86 8.23 19.74 -2.15%
EY 5.77 6.04 8.25 -3.73 -0.94 12.16 5.06 2.21%
DY 0.00 0.00 0.00 0.00 2.67 4.15 3.59 -
P/NAPS 0.58 0.59 0.60 0.78 0.91 1.15 1.15 -10.77%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 24/11/11 30/11/10 26/11/09 21/11/08 19/11/07 20/11/06 -
Price 3.00 2.86 2.78 3.14 3.00 4.90 4.26 -
P/RPS 0.57 0.56 0.82 0.98 1.13 2.20 2.05 -19.19%
P/EPS 16.76 16.44 12.52 -25.95 -85.71 8.36 20.12 -2.99%
EY 5.97 6.08 7.99 -3.85 -1.17 11.96 4.97 3.09%
DY 0.00 0.00 0.00 0.00 3.33 4.08 3.52 -
P/NAPS 0.56 0.59 0.62 0.76 0.73 1.17 1.17 -11.54%

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