[MNRB] QoQ 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- -163.48%
YoY- -134.52%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 649,968 565,278 584,831 565,848 561,801 544,323 636,706 1.38%
PBT 55,772 43,282 75,941 -23,458 23,935 43,042 37,036 31.34%
Tax -7,256 -5,370 -15,139 10,954 -4,237 -14,764 -7,630 -3.29%
NP 48,516 37,912 60,802 -12,504 19,698 28,278 29,406 39.58%
-
NP to SH 48,516 37,912 60,802 -12,504 19,698 28,278 29,406 39.58%
-
Tax Rate 13.01% 12.41% 19.94% - 17.70% 34.30% 20.60% -
Total Cost 601,452 527,366 524,029 578,352 542,103 516,045 607,300 -0.64%
-
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 7.46% 6.71% 10.40% -2.21% 3.51% 5.20% 4.62% -
ROE 2.05% 1.64% 4.29% -1.12% 1.20% 1.75% 1.92% -
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 84.74 73.70 120.01 142.62 175.78 170.31 199.22 -43.41%
EPS 6.00 5.00 12.50 -3.20 6.20 8.80 9.20 -24.77%
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 83.00 72.19 74.68 72.26 71.74 69.51 81.31 1.37%
EPS 6.20 4.84 7.76 -1.60 2.52 3.61 3.76 39.53%
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 1.29 1.48 0.86 0.66 0.64 1.38 1.33 -2.01%
P/EPS 17.23 22.05 8.26 -29.67 18.33 26.56 28.69 -28.79%
EY 5.80 4.53 12.11 -3.37 5.45 3.77 3.49 40.26%
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 1.27 1.48 0.80 0.87 0.57 1.02 1.23 2.15%
P/EPS 17.08 22.05 7.65 -39.35 16.23 19.67 26.74 -25.81%
EY 5.86 4.53 13.07 -2.54 6.16 5.08 3.74 34.86%
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