[MNRB] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 38.26%
YoY- 60.58%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,501,762 2,474,118 2,376,268 2,333,201 2,049,102 1,629,253 1,389,240 10.29%
PBT 56,621 52,545 217,822 234,873 205,175 152,826 165,085 -16.32%
Tax -22,469 -18,690 -58,358 -93,073 -65,005 -40,259 -43,785 -10.51%
NP 34,152 33,855 159,464 141,800 140,170 112,567 121,300 -19.02%
-
NP to SH 34,152 33,855 159,464 141,800 88,304 112,567 121,300 -19.02%
-
Tax Rate 39.68% 35.57% 26.79% 39.63% 31.68% 26.34% 26.52% -
Total Cost 2,467,610 2,440,263 2,216,804 2,191,401 1,908,932 1,516,686 1,267,940 11.72%
-
Net Worth 1,394,814 1,328,165 1,300,774 1,189,813 1,134,568 1,030,493 948,329 6.63%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,394,814 1,328,165 1,300,774 1,189,813 1,134,568 1,030,493 948,329 6.63%
NOSH 214,257 213,188 212,544 212,466 212,068 212,035 212,630 0.12%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.37% 1.37% 6.71% 6.08% 6.84% 6.91% 8.73% -
ROE 2.45% 2.55% 12.26% 11.92% 7.78% 10.92% 12.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1,167.64 1,160.53 1,118.01 1,098.15 966.24 768.39 653.36 10.15%
EPS 15.94 15.88 75.03 66.74 41.64 53.09 57.05 -19.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.23 6.12 5.60 5.35 4.86 4.46 6.49%
Adjusted Per Share Value based on latest NOSH - 212,466
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 319.47 315.94 303.45 297.95 261.67 208.06 177.41 10.29%
EPS 4.36 4.32 20.36 18.11 11.28 14.37 15.49 -19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7812 1.6961 1.6611 1.5194 1.4488 1.3159 1.211 6.63%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.14 3.39 4.48 3.34 3.10 2.88 2.69 -
P/RPS 0.27 0.29 0.40 0.30 0.32 0.37 0.41 -6.71%
P/EPS 19.70 21.35 5.97 5.00 7.44 5.42 4.72 26.86%
EY 5.08 4.68 16.75 19.98 13.43 18.43 21.21 -21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.73 0.60 0.58 0.59 0.60 -3.64%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 - 28/11/13 30/11/12 24/11/11 30/11/10 -
Price 1.94 3.46 0.00 3.61 3.00 2.86 2.78 -
P/RPS 0.17 0.30 0.00 0.33 0.31 0.37 0.43 -14.31%
P/EPS 12.17 21.79 0.00 5.41 7.20 5.39 4.87 16.47%
EY 8.22 4.59 0.00 18.49 13.88 18.56 20.52 -14.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.56 0.00 0.64 0.56 0.59 0.62 -11.38%

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