[MNRB] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -28.39%
YoY- -37.64%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,837,133 1,818,304 1,825,492 1,756,362 1,795,182 1,722,211 1,580,068 2.54%
PBT 151,725 63,096 -22,599 83,781 121,532 177,359 75,323 12.36%
Tax -44,343 -17,360 3,657 -33,110 -40,274 -109,994 -24,654 10.26%
NP 107,382 45,736 -18,942 50,671 81,258 67,365 50,669 13.32%
-
NP to SH 107,382 45,736 -18,942 50,671 81,258 67,365 50,669 13.32%
-
Tax Rate 29.23% 27.51% - 39.52% 33.14% 62.02% 32.73% -
Total Cost 1,729,751 1,772,568 1,844,434 1,705,691 1,713,924 1,654,846 1,529,399 2.07%
-
Net Worth 1,511,731 1,022,734 1,332,325 1,247,613 1,151,688 1,064,671 1,032,540 6.55%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,511,731 1,022,734 1,332,325 1,247,613 1,151,688 1,064,671 1,032,540 6.55%
NOSH 319,604 319,604 212,831 212,903 213,275 212,934 212,894 6.99%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.85% 2.52% -1.04% 2.88% 4.53% 3.91% 3.21% -
ROE 7.10% 4.47% -1.42% 4.06% 7.06% 6.33% 4.91% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 574.81 768.05 857.72 824.96 841.72 808.80 742.18 -4.16%
EPS 33.60 19.30 -8.90 23.80 38.10 31.60 23.80 5.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.73 4.32 6.26 5.86 5.40 5.00 4.85 -0.41%
Adjusted Per Share Value based on latest NOSH - 213,680
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 234.60 232.20 233.11 224.29 229.24 219.93 201.77 2.54%
EPS 13.71 5.84 -2.42 6.47 10.38 8.60 6.47 13.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9305 1.306 1.7014 1.5932 1.4707 1.3596 1.3186 6.55%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.30 1.98 3.10 3.74 3.53 2.66 2.53 -
P/RPS 0.40 0.26 0.36 0.45 0.42 0.33 0.34 2.74%
P/EPS 6.85 10.25 -34.83 15.71 9.27 8.41 10.63 -7.05%
EY 14.61 9.76 -2.87 6.36 10.79 11.89 9.41 7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.50 0.64 0.65 0.53 0.52 -0.98%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 25/02/16 17/02/15 28/02/14 28/02/13 24/02/12 -
Price 2.62 2.33 3.00 3.90 4.01 2.55 2.68 -
P/RPS 0.46 0.30 0.35 0.47 0.48 0.32 0.36 4.16%
P/EPS 7.80 12.06 -33.71 16.39 10.52 8.06 11.26 -5.93%
EY 12.82 8.29 -2.97 6.10 9.50 12.41 8.88 6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.48 0.67 0.74 0.51 0.55 0.00%

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