[MNRB] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 0.29%
YoY- 48.5%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,946,144 2,972,120 2,853,945 2,680,490 2,554,640 2,281,936 2,558,910 9.84%
PBT 195,696 203,056 223,270 219,964 210,380 231,916 150,976 18.86%
Tax -24,876 -16,744 -33,741 -33,100 -24,056 -28,692 -18,314 22.62%
NP 170,820 186,312 189,529 186,864 186,324 203,224 132,662 18.33%
-
NP to SH 170,820 186,312 189,529 186,864 186,324 203,224 132,662 18.33%
-
Tax Rate 12.71% 8.25% 15.11% 15.05% 11.43% 12.37% 12.13% -
Total Cost 2,775,324 2,785,808 2,664,416 2,493,626 2,368,316 2,078,712 2,426,248 9.36%
-
Net Worth 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 7.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 62,647 125,293 23,492 29,540 - - - -
Div Payout % 36.67% 67.25% 12.40% 15.81% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 7.53%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.80% 6.27% 6.64% 6.97% 7.29% 8.91% 5.18% -
ROE 6.43% 7.10% 7.40% 7.71% 7.28% 8.14% 5.57% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 376.22 379.54 364.45 362.96 326.23 291.40 331.12 8.87%
EPS 21.80 23.60 24.00 25.33 24.00 24.00 17.00 18.01%
DPS 8.00 16.00 3.00 4.00 0.00 0.00 0.00 -
NAPS 3.39 3.35 3.27 3.28 3.27 3.19 3.08 6.59%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 376.22 379.54 364.45 342.30 326.23 291.40 326.77 9.84%
EPS 21.81 23.60 24.20 23.86 23.79 25.95 16.94 18.32%
DPS 8.00 16.00 3.00 3.77 0.00 0.00 0.00 -
NAPS 3.39 3.35 3.27 3.0933 3.27 3.19 3.0396 7.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.27 1.28 1.30 0.975 0.98 0.725 0.565 -
P/RPS 0.34 0.34 0.36 0.27 0.30 0.25 0.17 58.67%
P/EPS 5.82 5.38 5.37 3.85 4.12 2.79 3.29 46.21%
EY 17.18 18.59 18.62 25.95 24.28 35.80 30.38 -31.59%
DY 6.30 12.50 2.31 4.10 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.30 0.30 0.23 0.18 61.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 28/05/21 25/02/21 30/11/20 26/08/20 29/06/20 -
Price 1.15 1.35 1.20 0.965 0.955 0.85 0.705 -
P/RPS 0.31 0.36 0.33 0.27 0.29 0.29 0.21 29.61%
P/EPS 5.27 5.67 4.96 3.81 4.01 3.28 4.11 18.00%
EY 18.97 17.62 20.17 26.22 24.91 30.53 24.35 -15.32%
DY 6.96 11.85 2.50 4.15 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.37 0.29 0.29 0.27 0.23 29.73%

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