[MNRB] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 1.43%
YoY- 42.87%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,079,150 2,946,144 2,972,120 2,853,945 2,680,490 2,554,640 2,281,936 22.04%
PBT 107,685 195,696 203,056 223,270 219,964 210,380 231,916 -39.95%
Tax -23,282 -24,876 -16,744 -33,741 -33,100 -24,056 -28,692 -12.96%
NP 84,402 170,820 186,312 189,529 186,864 186,324 203,224 -44.24%
-
NP to SH 84,402 170,820 186,312 189,529 186,864 186,324 203,224 -44.24%
-
Tax Rate 21.62% 12.71% 8.25% 15.11% 15.05% 11.43% 12.37% -
Total Cost 2,994,748 2,775,324 2,785,808 2,664,416 2,493,626 2,368,316 2,078,712 27.47%
-
Net Worth 2,584,190 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2.27%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 41,764 62,647 125,293 23,492 29,540 - - -
Div Payout % 49.48% 36.67% 67.25% 12.40% 15.81% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,584,190 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2.27%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.74% 5.80% 6.27% 6.64% 6.97% 7.29% 8.91% -
ROE 3.27% 6.43% 7.10% 7.40% 7.71% 7.28% 8.14% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 393.21 376.22 379.54 364.45 362.96 326.23 291.40 22.04%
EPS 10.80 21.80 23.60 24.00 25.33 24.00 24.00 -41.19%
DPS 5.33 8.00 16.00 3.00 4.00 0.00 0.00 -
NAPS 3.30 3.39 3.35 3.27 3.28 3.27 3.19 2.27%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 393.21 376.22 379.54 364.45 342.30 326.23 291.40 22.04%
EPS 10.78 21.81 23.60 24.20 23.86 23.79 25.95 -44.23%
DPS 5.33 8.00 16.00 3.00 3.77 0.00 0.00 -
NAPS 3.30 3.39 3.35 3.27 3.0933 3.27 3.19 2.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.12 1.27 1.28 1.30 0.975 0.98 0.725 -
P/RPS 0.28 0.34 0.34 0.36 0.27 0.30 0.25 7.82%
P/EPS 10.39 5.82 5.38 5.37 3.85 4.12 2.79 139.68%
EY 9.62 17.18 18.59 18.62 25.95 24.28 35.80 -58.25%
DY 4.76 6.30 12.50 2.31 4.10 0.00 0.00 -
P/NAPS 0.34 0.37 0.38 0.40 0.30 0.30 0.23 29.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/08/21 28/05/21 25/02/21 30/11/20 26/08/20 -
Price 1.12 1.15 1.35 1.20 0.965 0.955 0.85 -
P/RPS 0.28 0.31 0.36 0.33 0.27 0.29 0.29 -2.30%
P/EPS 10.39 5.27 5.67 4.96 3.81 4.01 3.28 115.23%
EY 9.62 18.97 17.62 20.17 26.22 24.91 30.53 -53.59%
DY 4.76 6.96 11.85 2.50 4.15 0.00 0.00 -
P/NAPS 0.34 0.34 0.40 0.37 0.29 0.29 0.27 16.56%

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