[MNRB] QoQ Quarter Result on 31-Mar-2022 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 331.21%
YoY- 3.51%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 924,795 875,667 842,842 935,601 836,291 730,042 743,030 15.66%
PBT 78,512 23,392 -8,295 46,714 -17,087 47,084 50,764 33.63%
Tax -7,278 -9,379 -4,983 4,402 -5,021 -8,252 -4,186 44.44%
NP 71,234 14,013 -13,278 51,116 -22,108 38,832 46,578 32.63%
-
NP to SH 71,234 14,013 -13,278 51,116 -22,108 38,832 46,578 32.63%
-
Tax Rate 9.27% 40.09% - -9.42% - 17.53% 8.25% -
Total Cost 853,561 861,654 856,120 884,485 858,399 691,210 696,452 14.48%
-
Net Worth 2,505,877 2,443,234 2,435,399 2,623,344 2,584,190 2,654,668 2,623,340 -2.99%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 19,577 19,577 - - 31,323 31,323 -
Div Payout % - 139.71% 0.00% - - 80.66% 67.25% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,505,877 2,443,234 2,435,399 2,623,344 2,584,190 2,654,668 2,623,340 -2.99%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.70% 1.60% -1.58% 5.46% -2.64% 5.32% 6.27% -
ROE 2.84% 0.57% -0.55% 1.95% -0.86% 1.46% 1.78% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 118.10 111.82 107.63 119.48 106.79 93.23 94.88 15.66%
EPS 9.10 1.80 -1.70 6.50 -2.80 5.00 5.90 33.38%
DPS 0.00 2.50 2.50 0.00 0.00 4.00 4.00 -
NAPS 3.20 3.12 3.11 3.35 3.30 3.39 3.35 -2.99%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 118.10 111.82 107.63 119.48 106.79 93.23 94.88 15.66%
EPS 9.10 1.79 -1.70 6.53 -2.82 4.96 5.90 33.38%
DPS 0.00 2.50 2.50 0.00 0.00 4.00 4.00 -
NAPS 3.20 3.12 3.11 3.35 3.30 3.39 3.35 -2.99%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.88 0.94 0.98 1.08 1.12 1.27 1.28 -
P/RPS 0.75 0.84 0.91 0.90 1.05 1.36 1.35 -32.34%
P/EPS 9.67 52.53 -57.80 16.55 -39.67 25.61 21.52 -41.24%
EY 10.34 1.90 -1.73 6.04 -2.52 3.90 4.65 70.11%
DY 0.00 2.66 2.55 0.00 0.00 3.15 3.13 -
P/NAPS 0.28 0.30 0.32 0.32 0.34 0.37 0.38 -18.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 07/02/23 25/11/22 30/08/22 30/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.915 0.89 0.975 1.00 1.12 1.15 1.35 -
P/RPS 0.77 0.80 0.91 0.84 1.05 1.23 1.42 -33.42%
P/EPS 10.06 49.74 -57.50 15.32 -39.67 23.19 22.70 -41.78%
EY 9.94 2.01 -1.74 6.53 -2.52 4.31 4.41 71.65%
DY 0.00 2.81 2.56 0.00 0.00 3.48 2.96 -
P/NAPS 0.29 0.29 0.31 0.30 0.34 0.34 0.40 -19.24%

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