[MNRB] YoY Quarter Result on 31-Dec-2010 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 71.1%
YoY- -54.6%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 635,616 603,455 492,371 375,190 343,058 315,721 226,369 18.75%
PBT 26,557 50,120 23,873 45,239 101,269 -11,375 53,749 -11.07%
Tax -12,578 -20,899 -10,231 -8,857 -21,132 -2,475 -12,429 0.19%
NP 13,979 29,221 13,642 36,382 80,137 -13,850 41,320 -16.51%
-
NP to SH 13,979 29,221 13,642 36,382 80,137 -13,850 41,320 -16.51%
-
Tax Rate 47.36% 41.70% 42.86% 19.58% 20.87% - 23.12% -
Total Cost 621,637 574,234 478,729 338,808 262,921 329,571 185,049 22.35%
-
Net Worth 1,143,736 1,064,151 1,033,807 976,569 920,723 842,950 900,291 4.06%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 10,616 -
Div Payout % - - - - - - 25.69% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,143,736 1,064,151 1,033,807 976,569 920,723 842,950 900,291 4.06%
NOSH 211,803 212,830 213,156 212,760 213,130 213,405 212,333 -0.04%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.20% 4.84% 2.77% 9.70% 23.36% -4.39% 18.25% -
ROE 1.22% 2.75% 1.32% 3.73% 8.70% -1.64% 4.59% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 300.10 283.54 230.99 176.34 160.96 147.94 106.61 18.80%
EPS 6.60 13.70 6.40 17.10 37.60 -6.49 19.46 -16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 5.40 5.00 4.85 4.59 4.32 3.95 4.24 4.10%
Adjusted Per Share Value based on latest NOSH - 212,760
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 81.17 77.06 62.88 47.91 43.81 40.32 28.91 18.75%
EPS 1.79 3.73 1.74 4.65 10.23 -1.77 5.28 -16.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
NAPS 1.4605 1.3589 1.3202 1.2471 1.1758 1.0764 1.1497 4.06%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.53 2.66 2.53 2.69 3.09 2.88 4.86 -
P/RPS 1.18 0.94 1.10 1.53 1.92 1.95 4.56 -20.15%
P/EPS 53.48 19.37 39.53 15.73 8.22 -44.38 24.97 13.52%
EY 1.87 5.16 2.53 6.36 12.17 -2.25 4.00 -11.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
P/NAPS 0.65 0.53 0.52 0.59 0.72 0.73 1.15 -9.06%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 24/02/12 24/02/11 25/02/10 27/02/09 18/02/08 -
Price 4.01 2.55 2.68 2.69 2.73 3.00 4.82 -
P/RPS 1.34 0.90 1.16 1.53 1.70 2.03 4.52 -18.32%
P/EPS 60.76 18.57 41.88 15.73 7.26 -46.22 24.77 16.11%
EY 1.65 5.38 2.39 6.36 13.77 -2.16 4.04 -13.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.04 -
P/NAPS 0.74 0.51 0.55 0.59 0.63 0.76 1.14 -6.94%

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