[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -75.42%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,244,964 2,309,363 1,473,072 743,030 2,853,945 2,010,368 1,277,320 86.28%
PBT 127,478 80,764 97,848 50,764 223,270 164,973 105,190 13.68%
Tax -13,060 -17,462 -12,438 -4,186 -33,741 -24,825 -12,028 5.64%
NP 114,418 63,302 85,410 46,578 189,529 140,148 93,162 14.69%
-
NP to SH 114,418 63,302 85,410 46,578 189,529 140,148 93,162 14.69%
-
Tax Rate 10.24% 21.62% 12.71% 8.25% 15.11% 15.05% 11.43% -
Total Cost 3,130,546 2,246,061 1,387,662 696,452 2,664,416 1,870,220 1,184,158 91.30%
-
Net Worth 2,623,344 2,584,190 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 1.62%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 31,323 31,323 31,323 31,323 23,492 22,155 - -
Div Payout % 27.38% 49.48% 36.67% 67.25% 12.40% 15.81% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,623,344 2,584,190 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 1.62%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.53% 2.74% 5.80% 6.27% 6.64% 6.97% 7.29% -
ROE 4.36% 2.45% 3.22% 1.78% 7.40% 5.79% 3.64% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 414.38 294.90 188.11 94.88 364.45 272.22 163.11 86.29%
EPS 14.60 8.10 10.90 5.90 24.00 19.00 12.00 13.98%
DPS 4.00 4.00 4.00 4.00 3.00 3.00 0.00 -
NAPS 3.35 3.30 3.39 3.35 3.27 3.28 3.27 1.62%
Adjusted Per Share Value based on latest NOSH - 783,086
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 414.38 294.91 188.11 94.88 364.45 256.72 163.11 86.29%
EPS 14.61 8.08 10.91 5.90 24.20 17.90 11.90 14.67%
DPS 4.00 4.00 4.00 4.00 3.00 2.83 0.00 -
NAPS 3.35 3.30 3.39 3.35 3.27 3.0933 3.27 1.62%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.08 1.12 1.27 1.28 1.30 0.975 0.98 -
P/RPS 0.26 0.38 0.68 1.35 0.36 0.36 0.60 -42.76%
P/EPS 7.39 13.86 11.64 21.52 5.37 5.14 8.24 -7.00%
EY 13.53 7.22 8.59 4.65 18.62 19.46 12.14 7.50%
DY 3.70 3.57 3.15 3.13 2.31 3.08 0.00 -
P/NAPS 0.32 0.34 0.37 0.38 0.40 0.30 0.30 4.40%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 30/11/21 30/08/21 28/05/21 25/02/21 30/11/20 -
Price 1.00 1.12 1.15 1.35 1.20 0.965 0.955 -
P/RPS 0.24 0.38 0.61 1.42 0.33 0.35 0.59 -45.13%
P/EPS 6.84 13.86 10.54 22.70 4.96 5.09 8.03 -10.15%
EY 14.61 7.22 9.48 4.41 20.17 19.67 12.46 11.20%
DY 4.00 3.57 3.48 2.96 2.50 3.11 0.00 -
P/NAPS 0.30 0.34 0.34 0.40 0.37 0.29 0.29 2.28%

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