[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 50.43%
YoY- 48.5%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,473,072 743,030 2,853,945 2,010,368 1,277,320 570,484 2,558,910 -30.77%
PBT 97,848 50,764 223,270 164,973 105,190 57,979 150,976 -25.08%
Tax -12,438 -4,186 -33,741 -24,825 -12,028 -7,173 -18,314 -22.71%
NP 85,410 46,578 189,529 140,148 93,162 50,806 132,662 -25.41%
-
NP to SH 85,410 46,578 189,529 140,148 93,162 50,806 132,662 -25.41%
-
Tax Rate 12.71% 8.25% 15.11% 15.05% 11.43% 12.37% 12.13% -
Total Cost 1,387,662 696,452 2,664,416 1,870,220 1,184,158 519,678 2,426,248 -31.07%
-
Net Worth 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 7.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 31,323 31,323 23,492 22,155 - - - -
Div Payout % 36.67% 67.25% 12.40% 15.81% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 7.53%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.80% 6.27% 6.64% 6.97% 7.29% 8.91% 5.18% -
ROE 3.22% 1.78% 7.40% 5.79% 3.64% 2.03% 5.57% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 188.11 94.88 364.45 272.22 163.11 72.85 331.12 -31.38%
EPS 10.90 5.90 24.00 19.00 12.00 6.00 17.00 -25.62%
DPS 4.00 4.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 3.39 3.35 3.27 3.28 3.27 3.19 3.08 6.59%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 188.11 94.88 364.45 256.72 163.11 72.85 326.77 -30.77%
EPS 10.91 5.90 24.20 17.90 11.90 6.49 16.94 -25.40%
DPS 4.00 4.00 3.00 2.83 0.00 0.00 0.00 -
NAPS 3.39 3.35 3.27 3.0933 3.27 3.19 3.0396 7.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.27 1.28 1.30 0.975 0.98 0.725 0.565 -
P/RPS 0.68 1.35 0.36 0.36 0.60 1.00 0.17 151.77%
P/EPS 11.64 21.52 5.37 5.14 8.24 11.17 3.29 132.00%
EY 8.59 4.65 18.62 19.46 12.14 8.95 30.38 -56.88%
DY 3.15 3.13 2.31 3.08 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.30 0.30 0.23 0.18 61.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 28/05/21 25/02/21 30/11/20 26/08/20 29/06/20 -
Price 1.15 1.35 1.20 0.965 0.955 0.85 0.705 -
P/RPS 0.61 1.42 0.33 0.35 0.59 1.17 0.21 103.45%
P/EPS 10.54 22.70 4.96 5.09 8.03 13.10 4.11 87.24%
EY 9.48 4.41 20.17 19.67 12.46 7.63 24.35 -46.65%
DY 3.48 2.96 2.50 3.11 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.37 0.29 0.29 0.27 0.23 29.73%

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