[MNRB] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 408.34%
YoY- 422.21%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 935,233 869,548 1,048,659 924,795 875,667 842,842 935,601 -0.02%
PBT 52,042 83,883 56,464 78,512 23,392 -8,295 46,714 7.45%
Tax -10,475 -14,345 -8,608 -7,278 -9,379 -4,983 4,402 -
NP 41,567 69,538 47,856 71,234 14,013 -13,278 51,116 -12.86%
-
NP to SH 41,567 69,538 47,856 71,234 14,013 -13,278 51,116 -12.86%
-
Tax Rate 20.13% 17.10% 15.25% 9.27% 40.09% - -9.42% -
Total Cost 893,666 800,010 1,000,803 853,561 861,654 856,120 884,485 0.69%
-
Net Worth 2,717,315 2,678,161 2,576,359 2,505,877 2,443,234 2,435,399 2,623,344 2.37%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 34,847 - - - 19,577 19,577 - -
Div Payout % 83.83% - - - 139.71% 0.00% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,717,315 2,678,161 2,576,359 2,505,877 2,443,234 2,435,399 2,623,344 2.37%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.44% 8.00% 4.56% 7.70% 1.60% -1.58% 5.46% -
ROE 1.53% 2.60% 1.86% 2.84% 0.57% -0.55% 1.95% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 119.43 111.04 133.91 118.10 111.82 107.63 119.48 -0.02%
EPS 5.31 8.90 6.10 9.10 1.80 -1.70 6.50 -12.60%
DPS 4.45 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 3.47 3.42 3.29 3.20 3.12 3.11 3.35 2.37%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 119.43 111.04 133.91 118.10 111.82 107.63 119.48 -0.02%
EPS 5.31 8.88 6.11 9.10 1.79 -1.70 6.53 -12.86%
DPS 4.45 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 3.47 3.42 3.29 3.20 3.12 3.11 3.35 2.37%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.17 0.965 0.93 0.88 0.94 0.98 1.08 -
P/RPS 0.98 0.87 0.69 0.75 0.84 0.91 0.90 5.83%
P/EPS 22.04 10.87 15.22 9.67 52.53 -57.80 16.55 21.02%
EY 4.54 9.20 6.57 10.34 1.90 -1.73 6.04 -17.31%
DY 3.80 0.00 0.00 0.00 2.66 2.55 0.00 -
P/NAPS 0.34 0.28 0.28 0.28 0.30 0.32 0.32 4.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 30/08/23 30/05/23 07/02/23 25/11/22 30/08/22 30/05/22 -
Price 1.27 1.02 1.00 0.915 0.89 0.975 1.00 -
P/RPS 1.06 0.92 0.75 0.77 0.80 0.91 0.84 16.75%
P/EPS 23.93 11.49 16.36 10.06 49.74 -57.50 15.32 34.58%
EY 4.18 8.71 6.11 9.94 2.01 -1.74 6.53 -25.70%
DY 3.50 0.00 0.00 0.00 2.81 2.56 0.00 -
P/NAPS 0.37 0.30 0.30 0.29 0.29 0.31 0.30 14.99%

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