[MNRB] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 9.72%
YoY- 37.44%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,853,945 2,734,901 2,620,984 2,564,116 2,558,910 2,419,208 2,365,925 13.30%
PBT 223,270 205,410 157,112 165,673 150,976 186,480 151,537 29.45%
Tax -33,741 -26,973 -17,716 -20,117 -18,314 -31,305 -16,811 59.04%
NP 189,529 178,437 139,396 145,556 132,662 155,175 134,726 25.52%
-
NP to SH 189,529 178,437 139,396 145,556 132,662 155,175 134,726 25.52%
-
Tax Rate 15.11% 13.13% 11.28% 12.14% 12.13% 16.79% 11.09% -
Total Cost 2,664,416 2,556,464 2,481,588 2,418,560 2,426,248 2,264,033 2,231,199 12.54%
-
Net Worth 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 5.51%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 2,560,697 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 5.51%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 767,050 1.38%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.64% 6.52% 5.32% 5.68% 5.18% 6.41% 5.69% -
ROE 7.40% 7.37% 5.44% 5.83% 5.57% 6.68% 5.70% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 364.45 370.33 334.70 327.44 331.12 314.42 308.44 11.75%
EPS 24.20 24.16 17.80 18.59 17.17 20.17 17.56 23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.28 3.27 3.19 3.08 3.02 3.08 4.06%
Adjusted Per Share Value based on latest NOSH - 783,086
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 364.45 349.25 334.70 327.44 326.77 308.93 302.13 13.30%
EPS 24.20 22.79 17.80 18.59 16.94 19.82 17.20 25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.0933 3.27 3.19 3.0396 2.9673 3.0169 5.51%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.30 0.975 0.98 0.725 0.565 1.12 1.09 -
P/RPS 0.36 0.26 0.29 0.22 0.17 0.36 0.35 1.89%
P/EPS 5.37 4.04 5.51 3.90 3.29 5.55 6.21 -9.22%
EY 18.62 24.78 18.16 25.64 30.38 18.01 16.11 10.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.30 0.30 0.23 0.18 0.37 0.35 9.30%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 30/11/20 26/08/20 29/06/20 27/02/20 28/11/19 -
Price 1.20 0.965 0.955 0.85 0.705 1.00 1.08 -
P/RPS 0.33 0.26 0.29 0.26 0.21 0.32 0.35 -3.84%
P/EPS 4.96 3.99 5.36 4.57 4.11 4.96 6.15 -13.34%
EY 20.17 25.04 18.64 21.87 24.35 20.17 16.26 15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.29 0.27 0.23 0.33 0.35 3.77%

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