[MNRB] QoQ Quarter Result on 31-Dec-2019 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -83.62%
YoY- 163.54%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 706,836 570,484 724,533 619,131 649,968 565,278 584,831 13.42%
PBT 47,211 57,979 40,437 11,485 55,772 43,282 75,941 -27.09%
Tax -4,855 -7,173 -2,148 -3,540 -7,256 -5,370 -15,139 -53.05%
NP 42,356 50,806 38,289 7,945 48,516 37,912 60,802 -21.36%
-
NP to SH 42,356 50,806 38,289 7,945 48,516 37,912 60,802 -21.36%
-
Tax Rate 10.28% 12.37% 5.31% 30.82% 13.01% 12.41% 19.94% -
Total Cost 664,480 519,678 686,244 611,186 601,452 527,366 524,029 17.10%
-
Net Worth 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 1,418,054 48.12%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 1,418,054 48.12%
NOSH 783,086 783,086 783,086 783,086 767,050 767,050 767,050 1.38%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.99% 8.91% 5.28% 1.28% 7.46% 6.71% 10.40% -
ROE 1.65% 2.03% 1.61% 0.34% 2.05% 1.64% 4.29% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 90.26 72.85 93.75 80.47 84.74 73.70 120.01 -17.25%
EPS 5.00 6.00 5.00 1.00 6.00 5.00 12.50 -45.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.19 3.08 3.02 3.08 3.01 2.91 8.06%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 90.26 72.85 92.52 79.06 83.00 72.19 74.68 13.42%
EPS 5.41 6.49 4.89 1.01 6.20 4.84 7.76 -21.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.19 3.0396 2.9673 3.0169 2.9484 1.8109 48.12%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.98 0.725 0.565 1.12 1.09 1.09 1.03 -
P/RPS 1.09 1.00 0.60 1.39 1.29 1.48 0.86 17.06%
P/EPS 18.12 11.17 11.40 108.46 17.23 22.05 8.26 68.58%
EY 5.52 8.95 8.77 0.92 5.80 4.53 12.11 -40.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.18 0.37 0.35 0.36 0.35 -9.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 29/06/20 27/02/20 28/11/19 28/08/19 28/05/19 -
Price 0.955 0.85 0.705 1.00 1.08 1.09 0.955 -
P/RPS 1.06 1.17 0.75 1.24 1.27 1.48 0.80 20.57%
P/EPS 17.66 13.10 14.23 96.84 17.08 22.05 7.65 74.40%
EY 5.66 7.63 7.03 1.03 5.86 4.53 13.07 -42.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.23 0.33 0.35 0.36 0.33 -8.23%

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