[MNRB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 83.37%
YoY- 7.79%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 743,030 2,853,945 2,010,368 1,277,320 570,484 2,558,910 1,834,377 -45.28%
PBT 50,764 223,270 164,973 105,190 57,979 150,976 110,539 -40.50%
Tax -4,186 -33,741 -24,825 -12,028 -7,173 -18,314 -16,166 -59.40%
NP 46,578 189,529 140,148 93,162 50,806 132,662 94,373 -37.57%
-
NP to SH 46,578 189,529 140,148 93,162 50,806 132,662 94,373 -37.57%
-
Tax Rate 8.25% 15.11% 15.05% 11.43% 12.37% 12.13% 14.62% -
Total Cost 696,452 2,664,416 1,870,220 1,184,158 519,678 2,426,248 1,740,004 -45.71%
-
Net Worth 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 8.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 31,323 23,492 22,155 - - - - -
Div Payout % 67.25% 12.40% 15.81% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 8.43%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.27% 6.64% 6.97% 7.29% 8.91% 5.18% 5.14% -
ROE 1.78% 7.40% 5.79% 3.64% 2.03% 5.57% 4.06% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 94.88 364.45 272.22 163.11 72.85 331.12 238.41 -45.92%
EPS 5.90 24.00 19.00 12.00 6.00 17.00 12.00 -37.73%
DPS 4.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.27 3.28 3.27 3.19 3.08 3.02 7.16%
Adjusted Per Share Value based on latest NOSH - 783,086
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 94.88 364.45 256.72 163.11 72.85 326.77 234.25 -45.28%
EPS 5.90 24.20 17.90 11.90 6.49 16.94 12.05 -37.90%
DPS 4.00 3.00 2.83 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.27 3.0933 3.27 3.19 3.0396 2.9673 8.43%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.28 1.30 0.975 0.98 0.725 0.565 1.12 -
P/RPS 1.35 0.36 0.36 0.60 1.00 0.17 0.47 102.19%
P/EPS 21.52 5.37 5.14 8.24 11.17 3.29 9.13 77.20%
EY 4.65 18.62 19.46 12.14 8.95 30.38 10.95 -43.53%
DY 3.13 2.31 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.30 0.30 0.23 0.18 0.37 1.79%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 28/05/21 25/02/21 30/11/20 26/08/20 29/06/20 27/02/20 -
Price 1.35 1.20 0.965 0.955 0.85 0.705 1.00 -
P/RPS 1.42 0.33 0.35 0.59 1.17 0.21 0.42 125.43%
P/EPS 22.70 4.96 5.09 8.03 13.10 4.11 8.15 98.08%
EY 4.41 20.17 19.67 12.46 7.63 24.35 12.27 -49.48%
DY 2.96 2.50 3.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 0.29 0.29 0.27 0.23 0.33 13.69%

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