[MNRB] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -16.2%
YoY- 27.75%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,256,803 2,308,678 2,322,970 2,412,587 2,473,838 2,559,871 2,577,072 -8.47%
PBT 119,460 80,555 161,328 164,961 188,761 186,993 145,197 -12.20%
Tax -23,186 -15,677 -47,722 -50,334 -51,973 -55,113 -42,249 -32.99%
NP 96,274 64,878 113,606 114,627 136,788 131,880 102,948 -4.37%
-
NP to SH 96,274 64,878 113,606 114,627 136,788 131,880 102,948 -4.37%
-
Tax Rate 19.41% 19.46% 29.58% 30.51% 27.53% 29.47% 29.10% -
Total Cost 2,160,529 2,243,800 2,209,364 2,297,960 2,337,050 2,427,991 2,474,124 -8.64%
-
Net Worth 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 -2.94%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 -2.94%
NOSH 767,050 767,050 767,050 319,604 319,604 319,604 319,605 79.35%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.27% 2.81% 4.89% 4.75% 5.53% 5.15% 3.99% -
ROE 6.79% 5.82% 6.92% 7.09% 8.94% 8.72% 6.94% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 463.12 581.88 726.83 754.87 774.03 800.95 806.33 -30.92%
EPS 19.76 16.35 35.55 35.87 42.80 41.26 32.21 -27.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.91 2.81 5.14 5.06 4.79 4.73 4.64 -26.75%
Adjusted Per Share Value based on latest NOSH - 319,604
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 288.19 294.82 296.64 308.09 315.91 326.89 329.09 -8.47%
EPS 12.29 8.28 14.51 14.64 17.47 16.84 13.15 -4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8109 1.4237 2.0978 2.0652 1.955 1.9305 1.8937 -2.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.03 0.935 1.13 2.35 2.64 2.30 2.49 -
P/RPS 0.22 0.16 0.16 0.31 0.34 0.29 0.31 -20.45%
P/EPS 5.21 5.72 3.18 6.55 6.17 5.57 7.73 -23.14%
EY 19.18 17.49 31.46 15.26 16.21 17.94 12.94 30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.22 0.46 0.55 0.49 0.54 -25.12%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 28/02/19 29/11/18 27/08/18 30/05/18 28/02/18 27/11/17 -
Price 0.955 1.24 1.00 1.74 2.46 2.62 2.31 -
P/RPS 0.21 0.21 0.14 0.23 0.32 0.33 0.29 -19.37%
P/EPS 4.83 7.58 2.81 4.85 5.75 6.35 7.17 -23.17%
EY 20.69 13.19 35.55 20.61 17.40 15.75 13.94 30.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.44 0.19 0.34 0.51 0.55 0.50 -24.21%

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