[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -60.62%
YoY- 34.07%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,558,910 1,834,377 1,215,246 565,278 2,256,803 1,671,972 1,106,124 74.82%
PBT 150,976 110,539 99,054 43,282 119,460 43,519 66,977 71.83%
Tax -18,314 -16,166 -12,626 -5,370 -23,186 -8,047 -19,001 -2.42%
NP 132,662 94,373 86,428 37,912 96,274 35,472 47,976 96.88%
-
NP to SH 132,662 94,373 86,428 37,912 96,274 35,472 47,976 96.88%
-
Tax Rate 12.13% 14.62% 12.75% 12.41% 19.41% 18.49% 28.37% -
Total Cost 2,426,248 1,740,004 1,128,818 527,366 2,160,529 1,636,500 1,058,148 73.79%
-
Net Worth 2,380,260 2,323,624 2,362,514 2,308,820 1,418,054 1,114,909 1,642,769 28.01%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 2,380,260 2,323,624 2,362,514 2,308,820 1,418,054 1,114,909 1,642,769 28.01%
NOSH 783,086 783,086 767,050 767,050 767,050 767,050 767,050 1.38%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 5.18% 5.14% 7.11% 6.71% 4.27% 2.12% 4.34% -
ROE 5.57% 4.06% 3.66% 1.64% 6.79% 3.18% 2.92% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 331.12 238.41 158.43 73.70 463.12 421.40 346.09 -2.90%
EPS 17.00 12.00 11.00 5.00 19.80 8.90 15.00 8.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.02 3.08 3.01 2.91 2.81 5.14 -28.90%
Adjusted Per Share Value based on latest NOSH - 767,050
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 326.77 234.25 155.19 72.19 288.19 213.51 141.25 74.82%
EPS 16.94 12.05 11.04 4.84 12.29 4.53 6.13 96.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0396 2.9673 3.0169 2.9484 1.8109 1.4237 2.0978 28.01%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.565 1.12 1.09 1.09 1.03 0.935 1.13 -
P/RPS 0.17 0.47 0.69 1.48 0.22 0.22 0.33 -35.71%
P/EPS 3.29 9.13 9.67 22.05 5.21 10.46 7.53 -42.39%
EY 30.38 10.95 10.34 4.53 19.18 9.56 13.28 73.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.37 0.35 0.36 0.35 0.33 0.22 -12.51%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 27/02/20 28/11/19 28/08/19 28/05/19 28/02/19 29/11/18 -
Price 0.705 1.00 1.08 1.09 0.955 1.24 1.00 -
P/RPS 0.21 0.42 0.68 1.48 0.21 0.29 0.29 -19.34%
P/EPS 4.11 8.15 9.59 22.05 4.83 13.87 6.66 -27.49%
EY 24.35 12.27 10.43 4.53 20.69 7.21 15.01 38.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.35 0.36 0.33 0.44 0.19 13.57%

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