[MNRB] QoQ TTM Result on 30-Sep-2016 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 174.37%
YoY- 0.88%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,543,497 2,531,796 2,509,243 2,501,762 2,477,961 2,516,431 2,454,660 2.40%
PBT 129,198 98,927 70,908 56,621 -41,691 -31,048 68,064 53.36%
Tax -39,470 -27,757 -28,798 -22,469 -4,228 -7,781 -14,790 92.51%
NP 89,728 71,170 42,110 34,152 -45,919 -38,829 53,274 41.60%
-
NP to SH 89,728 71,170 42,110 34,152 -45,919 -38,829 53,274 41.60%
-
Tax Rate 30.55% 28.06% 40.61% 39.68% - - 21.73% -
Total Cost 2,453,769 2,460,626 2,467,133 2,467,610 2,523,880 2,555,260 2,401,386 1.45%
-
Net Worth 1,466,986 1,143,122 1,022,734 1,394,814 1,368,026 1,329,305 1,511,790 -1.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,466,986 1,143,122 1,022,734 1,394,814 1,368,026 1,329,305 1,511,790 -1.98%
NOSH 319,605 257,460 236,744 214,257 213,420 213,029 241,499 20.56%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.53% 2.81% 1.68% 1.37% -1.85% -1.54% 2.17% -
ROE 6.12% 6.23% 4.12% 2.45% -3.36% -2.92% 3.52% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 795.83 983.37 1,059.90 1,167.64 1,161.07 1,181.26 1,016.42 -15.06%
EPS 28.07 27.64 17.79 15.94 -21.52 -18.23 22.06 17.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.59 4.44 4.32 6.51 6.41 6.24 6.26 -18.70%
Adjusted Per Share Value based on latest NOSH - 214,257
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 324.80 323.31 320.43 319.47 316.44 321.35 313.46 2.39%
EPS 11.46 9.09 5.38 4.36 -5.86 -4.96 6.80 41.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8733 1.4598 1.306 1.7812 1.747 1.6975 1.9306 -1.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.72 2.43 1.98 3.14 2.48 2.86 3.10 -
P/RPS 0.34 0.25 0.19 0.27 0.21 0.24 0.30 8.71%
P/EPS 9.69 8.79 11.13 19.70 -11.53 -15.69 14.05 -21.95%
EY 10.32 11.38 8.98 5.08 -8.68 -6.37 7.12 28.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.46 0.48 0.39 0.46 0.50 11.67%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 30/05/17 27/02/17 23/11/16 24/08/16 31/05/16 25/02/16 -
Price 2.60 2.43 2.33 1.94 2.95 3.03 3.00 -
P/RPS 0.33 0.25 0.22 0.17 0.25 0.26 0.30 6.56%
P/EPS 9.26 8.79 13.10 12.17 -13.71 -16.62 13.60 -22.62%
EY 10.80 11.38 7.63 8.22 -7.29 -6.02 7.35 29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.54 0.30 0.46 0.49 0.48 12.15%

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