[MNRB] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 14.73%
YoY- 201.44%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 2,412,587 2,473,838 2,559,871 2,577,072 2,543,497 2,531,796 2,509,243 -2.59%
PBT 164,961 188,761 186,993 145,197 129,198 98,927 70,908 75.84%
Tax -50,334 -51,973 -55,113 -42,249 -39,470 -27,757 -28,798 45.24%
NP 114,627 136,788 131,880 102,948 89,728 71,170 42,110 95.31%
-
NP to SH 114,627 136,788 131,880 102,948 89,728 71,170 42,110 95.31%
-
Tax Rate 30.51% 27.53% 29.47% 29.10% 30.55% 28.06% 40.61% -
Total Cost 2,297,960 2,337,050 2,427,991 2,474,124 2,453,769 2,460,626 2,467,133 -4.63%
-
Net Worth 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 1,143,122 1,022,734 35.84%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 1,143,122 1,022,734 35.84%
NOSH 319,604 319,604 319,604 319,605 319,605 257,460 236,744 22.21%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.75% 5.53% 5.15% 3.99% 3.53% 2.81% 1.68% -
ROE 7.09% 8.94% 8.72% 6.94% 6.12% 6.23% 4.12% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 754.87 774.03 800.95 806.33 795.83 983.37 1,059.90 -20.29%
EPS 35.87 42.80 41.26 32.21 28.07 27.64 17.79 59.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.06 4.79 4.73 4.64 4.59 4.44 4.32 11.14%
Adjusted Per Share Value based on latest NOSH - 319,604
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 308.09 315.91 326.89 329.09 324.80 323.31 320.43 -2.59%
EPS 14.64 17.47 16.84 13.15 11.46 9.09 5.38 95.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0652 1.955 1.9305 1.8937 1.8733 1.4598 1.306 35.84%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.35 2.64 2.30 2.49 2.72 2.43 1.98 -
P/RPS 0.31 0.34 0.29 0.31 0.34 0.25 0.19 38.71%
P/EPS 6.55 6.17 5.57 7.73 9.69 8.79 11.13 -29.84%
EY 15.26 16.21 17.94 12.94 10.32 11.38 8.98 42.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.55 0.49 0.54 0.59 0.55 0.46 0.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 30/05/18 28/02/18 27/11/17 23/08/17 30/05/17 27/02/17 -
Price 1.74 2.46 2.62 2.31 2.60 2.43 2.33 -
P/RPS 0.23 0.32 0.33 0.29 0.33 0.25 0.22 3.01%
P/EPS 4.85 5.75 6.35 7.17 9.26 8.79 13.10 -48.53%
EY 20.61 17.40 15.75 13.94 10.80 11.38 7.63 94.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.55 0.50 0.57 0.55 0.54 -26.60%

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