[MNRB] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -50.59%
YoY- -54.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,437,018 3,371,368 3,244,964 3,079,150 2,946,144 2,972,120 2,853,945 13.18%
PBT 30,196 -33,180 127,478 107,685 195,696 203,056 223,270 -73.62%
Tax -28,724 -19,932 -13,060 -23,282 -24,876 -16,744 -33,741 -10.16%
NP 1,472 -53,112 114,418 84,402 170,820 186,312 189,529 -96.06%
-
NP to SH 1,472 -53,112 114,418 84,402 170,820 186,312 189,529 -96.06%
-
Tax Rate 95.13% - 10.24% 21.62% 12.71% 8.25% 15.11% -
Total Cost 3,435,546 3,424,480 3,130,546 2,994,748 2,775,324 2,785,808 2,664,416 18.44%
-
Net Worth 2,443,234 2,435,399 2,623,344 2,584,190 2,654,668 2,623,340 2,560,697 -3.07%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 39,154 78,308 31,323 41,764 62,647 125,293 23,492 40.53%
Div Payout % 2,659.95% 0.00% 27.38% 49.48% 36.67% 67.25% 12.40% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,443,234 2,435,399 2,623,344 2,584,190 2,654,668 2,623,340 2,560,697 -3.07%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.04% -1.58% 3.53% 2.74% 5.80% 6.27% 6.64% -
ROE 0.06% -2.18% 4.36% 3.27% 6.43% 7.10% 7.40% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 438.91 430.52 414.38 393.21 376.22 379.54 364.45 13.18%
EPS 0.20 -6.80 14.60 10.80 21.80 23.60 24.00 -95.87%
DPS 5.00 10.00 4.00 5.33 8.00 16.00 3.00 40.52%
NAPS 3.12 3.11 3.35 3.30 3.39 3.35 3.27 -3.07%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 438.91 430.52 414.38 393.21 376.22 379.54 364.45 13.18%
EPS 0.19 -6.80 14.61 10.78 21.81 23.60 24.20 -96.03%
DPS 5.00 10.00 4.00 5.33 8.00 16.00 3.00 40.52%
NAPS 3.12 3.11 3.35 3.30 3.39 3.35 3.27 -3.07%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.94 0.98 1.08 1.12 1.27 1.28 1.30 -
P/RPS 0.21 0.23 0.26 0.28 0.34 0.34 0.36 -30.16%
P/EPS 500.07 -14.45 7.39 10.39 5.82 5.38 5.37 1948.83%
EY 0.20 -6.92 13.53 9.62 17.18 18.59 18.62 -95.11%
DY 5.32 10.20 3.70 4.76 6.30 12.50 2.31 74.30%
P/NAPS 0.30 0.32 0.32 0.34 0.37 0.38 0.40 -17.43%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 30/08/22 30/05/22 28/02/22 30/11/21 30/08/21 28/05/21 -
Price 0.89 0.975 1.00 1.12 1.15 1.35 1.20 -
P/RPS 0.20 0.23 0.24 0.28 0.31 0.36 0.33 -28.36%
P/EPS 473.47 -14.38 6.84 10.39 5.27 5.67 4.96 1982.90%
EY 0.21 -6.96 14.61 9.62 18.97 17.62 20.17 -95.21%
DY 5.62 10.26 4.00 4.76 6.96 11.85 2.50 71.52%
P/NAPS 0.29 0.31 0.30 0.34 0.34 0.40 0.37 -14.97%

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