[MNRB] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 17.44%
YoY- 171.94%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 3,830,780 3,764,200 3,602,444 3,714,204 3,609,564 3,478,192 3,691,963 2.48%
PBT 424,796 417,672 498,330 311,088 271,850 335,532 150,073 99.72%
Tax -54,908 -48,856 -69,986 -50,133 -49,640 -57,380 -30,249 48.64%
NP 369,888 368,816 428,344 260,954 222,210 278,152 119,824 111.57%
-
NP to SH 369,888 368,816 428,344 260,954 222,210 278,152 119,824 111.57%
-
Tax Rate 12.93% 11.70% 14.04% 16.12% 18.26% 17.10% 20.16% -
Total Cost 3,460,892 3,395,384 3,174,100 3,453,249 3,387,354 3,200,040 3,572,139 -2.08%
-
Net Worth 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 2,576,359 18.18%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 156,617 - 34,847 46,463 69,694 - 19,577 298.48%
Div Payout % 42.34% - 8.14% 17.81% 31.36% - 16.34% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 2,576,359 18.18%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.66% 9.80% 11.89% 7.03% 6.16% 8.00% 3.25% -
ROE 11.17% 11.46% 13.51% 9.36% 8.18% 10.39% 4.65% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 489.19 480.69 460.03 474.30 460.94 444.16 471.46 2.48%
EPS 47.24 47.08 54.70 33.32 28.38 35.60 15.30 111.60%
DPS 20.00 0.00 4.45 5.93 8.90 0.00 2.50 298.48%
NAPS 4.23 4.11 4.05 3.56 3.47 3.42 3.29 18.18%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 489.19 480.69 460.03 474.30 460.94 444.16 471.46 2.48%
EPS 47.23 47.08 54.70 33.32 28.38 35.52 15.30 111.57%
DPS 20.00 0.00 4.45 5.93 8.90 0.00 2.50 298.48%
NAPS 4.23 4.11 4.05 3.56 3.47 3.42 3.29 18.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.37 2.26 1.79 1.22 1.17 0.965 0.93 -
P/RPS 0.48 0.47 0.39 0.26 0.25 0.22 0.20 78.97%
P/EPS 5.02 4.80 3.27 3.66 4.12 2.72 6.08 -11.95%
EY 19.93 20.84 30.56 27.31 24.25 36.81 16.45 13.60%
DY 8.44 0.00 2.49 4.86 7.61 0.00 2.69 113.87%
P/NAPS 0.56 0.55 0.44 0.34 0.34 0.28 0.28 58.53%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 23/10/24 16/08/24 08/05/24 07/02/24 17/11/23 30/08/23 30/05/23 -
Price 2.11 2.34 2.32 1.42 1.27 1.02 1.00 -
P/RPS 0.43 0.49 0.50 0.30 0.28 0.23 0.21 61.03%
P/EPS 4.47 4.97 4.24 4.26 4.48 2.87 6.54 -22.35%
EY 22.39 20.13 23.58 23.47 22.34 34.82 15.30 28.80%
DY 9.48 0.00 1.92 4.18 7.01 0.00 2.50 142.58%
P/NAPS 0.50 0.57 0.57 0.40 0.37 0.30 0.30 40.44%

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