[MNRB] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -15.17%
YoY- -32.58%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,261,112 2,256,803 2,229,296 2,212,248 2,177,292 2,473,839 2,449,510 -5.20%
PBT 173,128 119,460 58,025 133,954 172,168 188,760 202,300 -9.88%
Tax -21,480 -23,186 -10,729 -38,002 -59,056 -51,973 -59,124 -49.17%
NP 151,648 96,274 47,296 95,952 113,112 136,787 143,176 3.91%
-
NP to SH 151,648 96,274 47,296 95,952 113,112 136,787 143,176 3.91%
-
Tax Rate 12.41% 19.41% 18.49% 28.37% 34.30% 27.53% 29.23% -
Total Cost 2,109,464 2,160,529 2,182,000 2,116,296 2,064,180 2,337,052 2,306,334 -5.79%
-
Net Worth 2,308,820 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 32.72%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,308,820 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 32.72%
NOSH 767,050 767,050 767,050 767,050 319,604 319,604 319,604 79.54%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.71% 4.27% 2.12% 4.34% 5.20% 5.53% 5.85% -
ROE 6.57% 6.79% 4.24% 5.84% 6.99% 8.94% 9.47% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 294.78 463.12 561.87 692.18 681.25 774.03 766.42 -47.20%
EPS 20.00 19.80 11.87 30.00 35.20 42.80 44.80 -41.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.91 2.81 5.14 5.06 4.79 4.73 -26.07%
Adjusted Per Share Value based on latest NOSH - 767,050
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 288.74 288.19 284.68 282.50 278.04 315.91 312.80 -5.20%
EPS 19.37 12.29 6.04 12.25 14.44 17.47 18.28 3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9484 1.8109 1.4237 2.0978 2.0652 1.955 1.9305 32.72%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.09 1.03 0.935 1.13 2.35 2.64 2.30 -
P/RPS 0.37 0.22 0.17 0.16 0.34 0.34 0.30 15.05%
P/EPS 5.51 5.21 7.84 3.76 6.64 6.17 5.13 4.89%
EY 18.14 19.18 12.75 26.57 15.06 16.21 19.48 -4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.33 0.22 0.46 0.55 0.49 -18.62%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 28/02/19 29/11/18 27/08/18 30/05/18 28/02/18 -
Price 1.09 0.955 1.24 1.00 1.74 2.46 2.62 -
P/RPS 0.37 0.21 0.22 0.14 0.26 0.32 0.34 5.81%
P/EPS 5.51 4.83 10.40 3.33 4.92 5.75 5.85 -3.92%
EY 18.14 20.69 9.61 30.02 20.34 17.40 17.10 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.44 0.19 0.34 0.51 0.55 -24.67%

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