[MNRB] QoQ Quarter Result on 30-Jun-2020 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 32.69%
YoY- 34.01%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 843,577 733,048 706,836 570,484 724,533 619,131 649,968 18.96%
PBT 58,297 59,783 47,211 57,979 40,437 11,485 55,772 2.99%
Tax -8,916 -12,797 -4,855 -7,173 -2,148 -3,540 -7,256 14.70%
NP 49,381 46,986 42,356 50,806 38,289 7,945 48,516 1.18%
-
NP to SH 49,381 46,986 42,356 50,806 38,289 7,945 48,516 1.18%
-
Tax Rate 15.29% 21.41% 10.28% 12.37% 5.31% 30.82% 13.01% -
Total Cost 794,196 686,062 664,480 519,678 686,244 611,186 601,452 20.34%
-
Net Worth 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 5.51%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 5.51%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 767,050 1.38%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.85% 6.41% 5.99% 8.91% 5.28% 1.28% 7.46% -
ROE 1.93% 1.94% 1.65% 2.03% 1.61% 0.34% 2.05% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 107.72 99.26 90.26 72.85 93.75 80.47 84.74 17.32%
EPS 6.00 6.00 5.00 6.00 5.00 1.00 6.00 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.28 3.27 3.19 3.08 3.02 3.08 4.06%
Adjusted Per Share Value based on latest NOSH - 783,086
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 107.72 93.61 90.26 72.85 92.52 79.06 83.00 18.96%
EPS 6.31 6.00 5.41 6.49 4.89 1.01 6.20 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.0933 3.27 3.19 3.0396 2.9673 3.0169 5.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.30 0.975 0.98 0.725 0.565 1.12 1.09 -
P/RPS 1.21 0.98 1.09 1.00 0.60 1.39 1.29 -4.17%
P/EPS 20.62 15.32 18.12 11.17 11.40 108.46 17.23 12.70%
EY 4.85 6.53 5.52 8.95 8.77 0.92 5.80 -11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.30 0.23 0.18 0.37 0.35 9.30%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 30/11/20 26/08/20 29/06/20 27/02/20 28/11/19 -
Price 1.20 0.965 0.955 0.85 0.705 1.00 1.08 -
P/RPS 1.11 0.97 1.06 1.17 0.75 1.24 1.27 -8.57%
P/EPS 19.03 15.17 17.66 13.10 14.23 96.84 17.08 7.46%
EY 5.25 6.59 5.66 7.63 7.03 1.03 5.86 -7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.29 0.27 0.23 0.33 0.35 3.77%

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