[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 40.57%
YoY- 37.8%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,010,368 1,277,320 570,484 2,558,910 1,834,377 1,215,246 565,278 132.09%
PBT 164,973 105,190 57,979 150,976 110,539 99,054 43,282 143.02%
Tax -24,825 -12,028 -7,173 -18,314 -16,166 -12,626 -5,370 176.22%
NP 140,148 93,162 50,806 132,662 94,373 86,428 37,912 138.13%
-
NP to SH 140,148 93,162 50,806 132,662 94,373 86,428 37,912 138.13%
-
Tax Rate 15.05% 11.43% 12.37% 12.13% 14.62% 12.75% 12.41% -
Total Cost 1,870,220 1,184,158 519,678 2,426,248 1,740,004 1,128,818 527,366 131.66%
-
Net Worth 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 3.23%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 22,155 - - - - - - -
Div Payout % 15.81% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 3.23%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 767,050 1.38%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.97% 7.29% 8.91% 5.18% 5.14% 7.11% 6.71% -
ROE 5.79% 3.64% 2.03% 5.57% 4.06% 3.66% 1.64% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 272.22 163.11 72.85 331.12 238.41 158.43 73.70 138.00%
EPS 19.00 12.00 6.00 17.00 12.00 11.00 5.00 142.53%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.27 3.19 3.08 3.02 3.08 3.01 5.86%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 256.72 163.11 72.85 326.77 234.25 155.19 72.19 132.08%
EPS 17.90 11.90 6.49 16.94 12.05 11.04 4.84 138.20%
DPS 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0933 3.27 3.19 3.0396 2.9673 3.0169 2.9484 3.23%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.975 0.98 0.725 0.565 1.12 1.09 1.09 -
P/RPS 0.36 0.60 1.00 0.17 0.47 0.69 1.48 -60.86%
P/EPS 5.14 8.24 11.17 3.29 9.13 9.67 22.05 -61.95%
EY 19.46 12.14 8.95 30.38 10.95 10.34 4.53 163.09%
DY 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.23 0.18 0.37 0.35 0.36 -11.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 26/08/20 29/06/20 27/02/20 28/11/19 28/08/19 -
Price 0.965 0.955 0.85 0.705 1.00 1.08 1.09 -
P/RPS 0.35 0.59 1.17 0.21 0.42 0.68 1.48 -61.59%
P/EPS 5.09 8.03 13.10 4.11 8.15 9.59 22.05 -62.20%
EY 19.67 12.46 7.63 24.35 12.27 10.43 4.53 164.97%
DY 3.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.27 0.23 0.33 0.35 0.36 -13.36%

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