[MNRB] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 167.69%
YoY- -6.74%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 629,168 590,995 580,958 437,975 362,411 320,521 283,711 14.18%
PBT 106,924 93,196 59,846 54,063 56,137 240 48,151 14.21%
Tax -18,447 -18,468 -14,546 -17,545 -16,979 -6,479 -464 84.69%
NP 88,477 74,728 45,300 36,518 39,158 -6,239 47,687 10.84%
-
NP to SH 88,477 74,728 45,300 36,518 39,158 -6,239 47,687 10.84%
-
Tax Rate 17.25% 19.82% 24.31% 32.45% 30.25% 2,699.58% 0.96% -
Total Cost 540,691 516,267 535,658 401,457 323,253 326,760 236,024 14.80%
-
Net Worth 1,278,083 1,222,022 1,071,937 1,065,025 906,005 910,005 851,903 6.99%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,278,083 1,222,022 1,071,937 1,065,025 906,005 910,005 851,903 6.99%
NOSH 213,013 212,895 214,387 213,005 212,677 214,119 212,975 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 14.06% 12.64% 7.80% 8.34% 10.80% -1.95% 16.81% -
ROE 6.92% 6.12% 4.23% 3.43% 4.32% -0.69% 5.60% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 295.36 277.60 270.99 205.62 170.40 149.69 133.21 14.18%
EPS 41.50 35.10 21.30 17.10 18.40 -2.90 22.30 10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 5.74 5.00 5.00 4.26 4.25 4.00 6.98%
Adjusted Per Share Value based on latest NOSH - 213,005
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.34 75.47 74.19 55.93 46.28 40.93 36.23 14.18%
EPS 11.30 9.54 5.78 4.66 5.00 -0.80 6.09 10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6321 1.5605 1.3689 1.36 1.157 1.1621 1.0879 6.99%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.58 3.72 2.94 2.62 2.63 3.04 2.75 -
P/RPS 1.21 1.34 1.08 1.27 1.54 2.03 2.06 -8.48%
P/EPS 8.62 10.60 13.91 15.28 14.28 -104.33 12.28 -5.72%
EY 11.60 9.44 7.19 6.54 7.00 -0.96 8.14 6.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.59 0.52 0.62 0.72 0.69 -2.30%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 27/05/14 31/05/13 31/05/12 31/05/11 31/05/10 27/05/09 -
Price 3.75 3.78 3.78 2.48 2.76 2.89 3.12 -
P/RPS 1.27 1.36 1.39 1.21 1.62 1.93 2.34 -9.67%
P/EPS 9.03 10.77 17.89 14.47 14.99 -99.18 13.93 -6.96%
EY 11.08 9.29 5.59 6.91 6.67 -1.01 7.18 7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.76 0.50 0.65 0.68 0.78 -3.49%

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