[MNRB] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -0.13%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 2,577,072 2,501,762 2,474,118 2,376,268 2,333,201 2,049,102 1,629,253 7.93%
PBT 145,197 56,621 52,545 217,822 234,873 205,175 152,826 -0.84%
Tax -42,249 -22,469 -18,690 -58,358 -93,073 -65,005 -40,259 0.80%
NP 102,948 34,152 33,855 159,464 141,800 140,170 112,567 -1.47%
-
NP to SH 102,948 34,152 33,855 159,464 141,800 88,304 112,567 -1.47%
-
Tax Rate 29.10% 39.68% 35.57% 26.79% 39.63% 31.68% 26.34% -
Total Cost 2,474,124 2,467,610 2,440,263 2,216,804 2,191,401 1,908,932 1,516,686 8.48%
-
Net Worth 1,482,967 1,394,814 1,328,165 1,300,774 1,189,813 1,134,568 1,030,493 6.24%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,482,967 1,394,814 1,328,165 1,300,774 1,189,813 1,134,568 1,030,493 6.24%
NOSH 319,605 214,257 213,188 212,544 212,466 212,068 212,035 7.07%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 3.99% 1.37% 1.37% 6.71% 6.08% 6.84% 6.91% -
ROE 6.94% 2.45% 2.55% 12.26% 11.92% 7.78% 10.92% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 806.33 1,167.64 1,160.53 1,118.01 1,098.15 966.24 768.39 0.80%
EPS 32.21 15.94 15.88 75.03 66.74 41.64 53.09 -7.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.64 6.51 6.23 6.12 5.60 5.35 4.86 -0.76%
Adjusted Per Share Value based on latest NOSH - 212,544
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 329.09 319.47 315.94 303.45 297.95 261.67 208.06 7.93%
EPS 13.15 4.36 4.32 20.36 18.11 11.28 14.37 -1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8937 1.7812 1.6961 1.6611 1.5194 1.4488 1.3159 6.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 2.49 3.14 3.39 4.48 3.34 3.10 2.88 -
P/RPS 0.31 0.27 0.29 0.40 0.30 0.32 0.37 -2.90%
P/EPS 7.73 19.70 21.35 5.97 5.00 7.44 5.42 6.08%
EY 12.94 5.08 4.68 16.75 19.98 13.43 18.43 -5.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.54 0.73 0.60 0.58 0.59 -1.46%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 23/11/16 26/11/15 - 28/11/13 30/11/12 24/11/11 -
Price 2.31 1.94 3.46 0.00 3.61 3.00 2.86 -
P/RPS 0.29 0.17 0.30 0.00 0.33 0.31 0.37 -3.97%
P/EPS 7.17 12.17 21.79 0.00 5.41 7.20 5.39 4.86%
EY 13.94 8.22 4.59 0.00 18.49 13.88 18.56 -4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.30 0.56 0.00 0.64 0.56 0.59 -2.71%

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