[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 50.91%
YoY- 134.79%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,106,124 544,323 2,473,839 1,837,133 1,256,993 605,574 2,531,796 -42.39%
PBT 66,977 43,042 188,760 151,725 94,410 66,842 98,927 -22.87%
Tax -19,001 -14,764 -51,973 -44,343 -23,252 -16,403 -27,757 -22.30%
NP 47,976 28,278 136,787 107,382 71,158 50,439 71,170 -23.10%
-
NP to SH 47,976 28,278 136,787 107,382 71,158 50,439 71,170 -23.10%
-
Tax Rate 28.37% 34.30% 27.53% 29.23% 24.63% 24.54% 28.06% -
Total Cost 1,058,148 516,045 2,337,052 1,729,751 1,185,835 555,135 2,460,626 -42.99%
-
Net Worth 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 1,143,122 27.31%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 1,143,122 27.31%
NOSH 767,050 319,604 319,604 319,604 319,604 319,604 319,604 79.16%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 4.34% 5.20% 5.53% 5.85% 5.66% 8.33% 2.81% -
ROE 2.92% 1.75% 8.94% 7.10% 4.80% 3.44% 6.23% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 346.09 170.31 774.03 574.81 393.30 189.48 983.37 -50.12%
EPS 15.00 8.80 42.80 33.60 22.30 15.80 27.60 -33.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 5.06 4.79 4.73 4.64 4.59 4.44 10.24%
Adjusted Per Share Value based on latest NOSH - 319,604
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 141.25 69.51 315.91 234.60 160.52 77.33 323.31 -42.39%
EPS 6.13 3.61 17.47 13.71 9.09 6.44 9.09 -23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0978 2.0652 1.955 1.9305 1.8937 1.8733 1.4598 27.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.13 2.35 2.64 2.30 2.49 2.72 2.43 -
P/RPS 0.33 1.38 0.34 0.40 0.63 1.44 0.25 20.31%
P/EPS 7.53 26.56 6.17 6.85 11.18 17.24 8.79 -9.79%
EY 13.28 3.77 16.21 14.61 8.94 5.80 11.38 10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.46 0.55 0.49 0.54 0.59 0.55 -45.68%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 30/05/18 28/02/18 27/11/17 23/08/17 30/05/17 -
Price 1.00 1.74 2.46 2.62 2.31 2.60 2.43 -
P/RPS 0.29 1.02 0.32 0.46 0.59 1.37 0.25 10.39%
P/EPS 6.66 19.67 5.75 7.80 10.38 16.47 8.79 -16.87%
EY 15.01 5.08 17.40 12.82 9.64 6.07 11.38 20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.34 0.51 0.55 0.50 0.57 0.55 -50.73%

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