[MNRB] QoQ Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 102.77%
YoY- -99.14%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,478,192 3,691,963 3,524,405 3,437,018 3,371,368 3,244,964 3,079,150 8.48%
PBT 335,532 150,073 124,812 30,196 -33,180 127,478 107,685 113.77%
Tax -57,380 -30,249 -28,852 -28,724 -19,932 -13,060 -23,282 82.75%
NP 278,152 119,824 95,960 1,472 -53,112 114,418 84,402 121.93%
-
NP to SH 278,152 119,824 95,960 1,472 -53,112 114,418 84,402 121.93%
-
Tax Rate 17.10% 20.16% 23.12% 95.13% - 10.24% 21.62% -
Total Cost 3,200,040 3,572,139 3,428,445 3,435,546 3,424,480 3,130,546 2,994,748 4.53%
-
Net Worth 2,678,161 2,576,359 2,505,877 2,443,234 2,435,399 2,623,344 2,584,190 2.41%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 19,577 26,102 39,154 78,308 31,323 41,764 -
Div Payout % - 16.34% 27.20% 2,659.95% 0.00% 27.38% 49.48% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,678,161 2,576,359 2,505,877 2,443,234 2,435,399 2,623,344 2,584,190 2.41%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.00% 3.25% 2.72% 0.04% -1.58% 3.53% 2.74% -
ROE 10.39% 4.65% 3.83% 0.06% -2.18% 4.36% 3.27% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 444.16 471.46 450.07 438.91 430.52 414.38 393.21 8.48%
EPS 35.60 15.30 12.27 0.20 -6.80 14.60 10.80 121.97%
DPS 0.00 2.50 3.33 5.00 10.00 4.00 5.33 -
NAPS 3.42 3.29 3.20 3.12 3.11 3.35 3.30 2.41%
Adjusted Per Share Value based on latest NOSH - 783,086
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 444.16 471.46 450.07 438.91 430.52 414.38 393.21 8.48%
EPS 35.52 15.30 12.27 0.19 -6.80 14.61 10.78 121.91%
DPS 0.00 2.50 3.33 5.00 10.00 4.00 5.33 -
NAPS 3.42 3.29 3.20 3.12 3.11 3.35 3.30 2.41%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.965 0.93 0.88 0.94 0.98 1.08 1.12 -
P/RPS 0.22 0.20 0.20 0.21 0.23 0.26 0.28 -14.88%
P/EPS 2.72 6.08 7.18 500.07 -14.45 7.39 10.39 -59.17%
EY 36.81 16.45 13.93 0.20 -6.92 13.53 9.62 145.24%
DY 0.00 2.69 3.79 5.32 10.20 3.70 4.76 -
P/NAPS 0.28 0.28 0.28 0.30 0.32 0.32 0.34 -12.17%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 07/02/23 25/11/22 30/08/22 30/05/22 28/02/22 -
Price 1.02 1.00 0.915 0.89 0.975 1.00 1.12 -
P/RPS 0.23 0.21 0.20 0.20 0.23 0.24 0.28 -12.32%
P/EPS 2.87 6.54 7.47 473.47 -14.38 6.84 10.39 -57.68%
EY 34.82 15.30 13.39 0.21 -6.96 14.61 9.62 136.29%
DY 0.00 2.50 3.64 5.62 10.26 4.00 4.76 -
P/NAPS 0.30 0.30 0.29 0.29 0.31 0.30 0.34 -8.02%

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