[MNRB] QoQ Annualized Quarter Result on 31-Dec-2024 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
31-Dec-2024 [#3]
Profit Trend
QoQ- 8.43%
YoY- 53.69%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 3,802,760 3,830,780 3,764,200 3,602,444 3,714,204 3,609,564 3,478,192 6.09%
PBT 469,992 424,796 417,672 498,330 311,088 271,850 335,532 25.06%
Tax -68,920 -54,908 -48,856 -69,986 -50,133 -49,640 -57,380 12.93%
NP 401,072 369,888 368,816 428,344 260,954 222,210 278,152 27.49%
-
NP to SH 401,072 369,888 368,816 428,344 260,954 222,210 278,152 27.49%
-
Tax Rate 14.66% 12.93% 11.70% 14.04% 16.12% 18.26% 17.10% -
Total Cost 3,401,688 3,460,892 3,395,384 3,174,100 3,453,249 3,387,354 3,200,040 4.13%
-
Net Worth 3,336,175 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 15.69%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 1,044 156,617 - 34,847 46,463 69,694 - -
Div Payout % 0.26% 42.34% - 8.14% 17.81% 31.36% - -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 3,336,175 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 15.69%
NOSH 783,139 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 10.55% 9.66% 9.80% 11.89% 7.03% 6.16% 8.00% -
ROE 12.02% 11.17% 11.46% 13.51% 9.36% 8.18% 10.39% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 485.58 489.19 480.69 460.03 474.30 460.94 444.16 6.09%
EPS 51.21 47.24 47.08 54.70 33.32 28.38 35.60 27.28%
DPS 0.13 20.00 0.00 4.45 5.93 8.90 0.00 -
NAPS 4.26 4.23 4.11 4.05 3.56 3.47 3.42 15.69%
Adjusted Per Share Value based on latest NOSH - 782,837
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 485.77 489.35 480.84 460.18 474.45 461.09 444.31 6.09%
EPS 51.23 47.25 47.11 54.72 33.33 28.39 35.53 27.48%
DPS 0.13 20.01 0.00 4.45 5.94 8.90 0.00 -
NAPS 4.2616 4.2314 4.1113 4.0513 3.5611 3.4711 3.4211 15.69%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 2.25 2.37 2.26 1.79 1.22 1.17 0.965 -
P/RPS 0.46 0.48 0.47 0.39 0.26 0.25 0.22 63.14%
P/EPS 4.39 5.02 4.80 3.27 3.66 4.12 2.72 37.39%
EY 22.76 19.93 20.84 30.56 27.31 24.25 36.81 -27.31%
DY 0.06 8.44 0.00 2.49 4.86 7.61 0.00 -
P/NAPS 0.53 0.56 0.55 0.44 0.34 0.34 0.28 52.72%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 21/01/25 23/10/24 16/08/24 08/05/24 07/02/24 17/11/23 30/08/23 -
Price 2.18 2.11 2.34 2.32 1.42 1.27 1.02 -
P/RPS 0.45 0.43 0.49 0.50 0.30 0.28 0.23 56.11%
P/EPS 4.26 4.47 4.97 4.24 4.26 4.48 2.87 29.96%
EY 23.49 22.39 20.13 23.58 23.47 22.34 34.82 -22.98%
DY 0.06 9.48 0.00 1.92 4.18 7.01 0.00 -
P/NAPS 0.51 0.50 0.57 0.57 0.40 0.37 0.30 42.21%

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