[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -26.06%
YoY- -66.97%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,215,246 565,278 2,256,803 1,671,972 1,106,124 544,323 2,473,839 -37.71%
PBT 99,054 43,282 119,460 43,519 66,977 43,042 188,760 -34.91%
Tax -12,626 -5,370 -23,186 -8,047 -19,001 -14,764 -51,973 -61.03%
NP 86,428 37,912 96,274 35,472 47,976 28,278 136,787 -26.34%
-
NP to SH 86,428 37,912 96,274 35,472 47,976 28,278 136,787 -26.34%
-
Tax Rate 12.75% 12.41% 19.41% 18.49% 28.37% 34.30% 27.53% -
Total Cost 1,128,818 527,366 2,160,529 1,636,500 1,058,148 516,045 2,337,052 -38.41%
-
Net Worth 2,362,514 2,308,820 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 33.50%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 2,362,514 2,308,820 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 33.50%
NOSH 767,050 767,050 767,050 767,050 767,050 319,604 319,604 79.16%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.11% 6.71% 4.27% 2.12% 4.34% 5.20% 5.53% -
ROE 3.66% 1.64% 6.79% 3.18% 2.92% 1.75% 8.94% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 158.43 73.70 463.12 421.40 346.09 170.31 774.03 -65.23%
EPS 11.00 5.00 19.80 8.90 15.00 8.80 42.80 -59.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 3.01 2.91 2.81 5.14 5.06 4.79 -25.48%
Adjusted Per Share Value based on latest NOSH - 767,050
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.19 72.19 288.19 213.51 141.25 69.51 315.91 -37.71%
EPS 11.04 4.84 12.29 4.53 6.13 3.61 17.47 -26.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0169 2.9484 1.8109 1.4237 2.0978 2.0652 1.955 33.50%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.09 1.09 1.03 0.935 1.13 2.35 2.64 -
P/RPS 0.69 1.48 0.22 0.22 0.33 1.38 0.34 60.22%
P/EPS 9.67 22.05 5.21 10.46 7.53 26.56 6.17 34.88%
EY 10.34 4.53 19.18 9.56 13.28 3.77 16.21 -25.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.35 0.33 0.22 0.46 0.55 -25.99%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 28/05/19 28/02/19 29/11/18 27/08/18 30/05/18 -
Price 1.08 1.09 0.955 1.24 1.00 1.74 2.46 -
P/RPS 0.68 1.48 0.21 0.29 0.29 1.02 0.32 65.21%
P/EPS 9.59 22.05 4.83 13.87 6.66 19.67 5.75 40.59%
EY 10.43 4.53 20.69 7.21 15.01 5.08 17.40 -28.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.33 0.44 0.19 0.34 0.51 -22.17%

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