[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 76.15%
YoY- 171.94%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,915,390 941,050 3,602,444 2,785,653 1,804,782 869,548 3,691,963 -35.35%
PBT 212,398 104,418 498,330 233,316 135,925 83,883 150,073 25.97%
Tax -27,454 -12,214 -69,986 -37,600 -24,820 -14,345 -30,249 -6.24%
NP 184,944 92,204 428,344 195,716 111,105 69,538 119,824 33.45%
-
NP to SH 184,944 92,204 428,344 195,716 111,105 69,538 119,824 33.45%
-
Tax Rate 12.93% 11.70% 14.04% 16.12% 18.26% 17.10% 20.16% -
Total Cost 1,730,446 848,846 3,174,100 2,589,937 1,693,677 800,010 3,572,139 -38.23%
-
Net Worth 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 2,576,359 18.18%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 78,308 - 34,847 34,847 34,847 - 19,577 151.34%
Div Payout % 42.34% - 8.14% 17.81% 31.36% - 16.34% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 2,576,359 18.18%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 9.66% 9.80% 11.89% 7.03% 6.16% 8.00% 3.25% -
ROE 5.58% 2.86% 13.51% 7.02% 4.09% 2.60% 4.65% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 244.59 120.17 460.03 355.73 230.47 111.04 471.46 -35.35%
EPS 23.62 11.77 54.70 24.99 14.19 8.90 15.30 33.46%
DPS 10.00 0.00 4.45 4.45 4.45 0.00 2.50 151.34%
NAPS 4.23 4.11 4.05 3.56 3.47 3.42 3.29 18.18%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 244.59 120.17 460.03 355.73 230.47 111.04 471.46 -35.35%
EPS 23.62 11.77 54.70 24.99 14.19 8.88 15.30 33.46%
DPS 10.00 0.00 4.45 4.45 4.45 0.00 2.50 151.34%
NAPS 4.23 4.11 4.05 3.56 3.47 3.42 3.29 18.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.37 2.26 1.79 1.22 1.17 0.965 0.93 -
P/RPS 0.97 1.88 0.39 0.34 0.51 0.87 0.20 185.70%
P/EPS 10.04 19.19 3.27 4.88 8.25 10.87 6.08 39.58%
EY 9.97 5.21 30.56 20.49 12.13 9.20 16.45 -28.31%
DY 4.22 0.00 2.49 3.65 3.80 0.00 2.69 34.90%
P/NAPS 0.56 0.55 0.44 0.34 0.34 0.28 0.28 58.53%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 23/10/24 16/08/24 08/05/24 07/02/24 17/11/23 30/08/23 30/05/23 -
Price 2.11 2.34 2.32 1.42 1.27 1.02 1.00 -
P/RPS 0.86 1.95 0.50 0.40 0.55 0.92 0.21 155.31%
P/EPS 8.93 19.87 4.24 5.68 8.95 11.49 6.54 23.00%
EY 11.19 5.03 23.58 17.60 11.17 8.71 15.30 -18.77%
DY 4.74 0.00 1.92 3.13 3.50 0.00 2.50 53.00%
P/NAPS 0.50 0.57 0.57 0.40 0.37 0.30 0.30 40.44%

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