[MNRB] QoQ Quarter Result on 31-Dec-2020 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 10.93%
YoY- 491.39%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 730,042 743,030 843,577 733,048 706,836 570,484 724,533 0.50%
PBT 47,084 50,764 58,297 59,783 47,211 57,979 40,437 10.66%
Tax -8,252 -4,186 -8,916 -12,797 -4,855 -7,173 -2,148 145.09%
NP 38,832 46,578 49,381 46,986 42,356 50,806 38,289 0.94%
-
NP to SH 38,832 46,578 49,381 46,986 42,356 50,806 38,289 0.94%
-
Tax Rate 17.53% 8.25% 15.29% 21.41% 10.28% 12.37% 5.31% -
Total Cost 691,210 696,452 794,196 686,062 664,480 519,678 686,244 0.48%
-
Net Worth 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 7.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 31,323 31,323 - - - - - -
Div Payout % 80.66% 67.25% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,654,668 2,623,340 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 7.53%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 5.32% 6.27% 5.85% 6.41% 5.99% 8.91% 5.28% -
ROE 1.46% 1.78% 1.93% 1.94% 1.65% 2.03% 1.61% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 93.23 94.88 107.72 99.26 90.26 72.85 93.75 -0.36%
EPS 5.00 5.90 6.00 6.00 5.00 6.00 5.00 0.00%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.35 3.27 3.28 3.27 3.19 3.08 6.59%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 93.23 94.88 107.72 93.61 90.26 72.85 92.52 0.51%
EPS 4.96 5.90 6.31 6.00 5.41 6.49 4.89 0.95%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.35 3.27 3.0933 3.27 3.19 3.0396 7.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.27 1.28 1.30 0.975 0.98 0.725 0.565 -
P/RPS 1.36 1.35 1.21 0.98 1.09 1.00 0.60 72.46%
P/EPS 25.61 21.52 20.62 15.32 18.12 11.17 11.40 71.44%
EY 3.90 4.65 4.85 6.53 5.52 8.95 8.77 -41.71%
DY 3.15 3.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.40 0.30 0.30 0.23 0.18 61.59%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 28/05/21 25/02/21 30/11/20 26/08/20 29/06/20 -
Price 1.15 1.35 1.20 0.965 0.955 0.85 0.705 -
P/RPS 1.23 1.42 1.11 0.97 1.06 1.17 0.75 39.02%
P/EPS 23.19 22.70 19.03 15.17 17.66 13.10 14.23 38.44%
EY 4.31 4.41 5.25 6.59 5.66 7.63 7.03 -27.80%
DY 3.48 2.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.37 0.29 0.29 0.27 0.23 29.73%

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