[MNRB] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -0.89%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,277,758 2,256,803 2,308,678 2,322,970 2,412,587 2,473,838 2,559,871 -7.50%
PBT 119,700 119,460 80,555 161,328 164,961 188,761 186,993 -25.78%
Tax -13,792 -23,186 -15,677 -47,722 -50,334 -51,973 -55,113 -60.38%
NP 105,908 96,274 64,878 113,606 114,627 136,788 131,880 -13.63%
-
NP to SH 105,908 96,274 64,878 113,606 114,627 136,788 131,880 -13.63%
-
Tax Rate 11.52% 19.41% 19.46% 29.58% 30.51% 27.53% 29.47% -
Total Cost 2,171,850 2,160,529 2,243,800 2,209,364 2,297,960 2,337,050 2,427,991 -7.18%
-
Net Worth 2,308,820 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 32.72%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,308,820 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 32.72%
NOSH 767,050 767,050 767,050 767,050 319,604 319,604 319,604 79.54%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 4.65% 4.27% 2.81% 4.89% 4.75% 5.53% 5.15% -
ROE 4.59% 6.79% 5.82% 6.92% 7.09% 8.94% 8.72% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 296.95 463.12 581.88 726.83 754.87 774.03 800.95 -48.48%
EPS 13.81 19.76 16.35 35.55 35.87 42.80 41.26 -51.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.91 2.81 5.14 5.06 4.79 4.73 -26.07%
Adjusted Per Share Value based on latest NOSH - 767,050
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 290.87 288.19 294.82 296.64 308.09 315.91 326.89 -7.50%
EPS 13.52 12.29 8.28 14.51 14.64 17.47 16.84 -13.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9484 1.8109 1.4237 2.0978 2.0652 1.955 1.9305 32.72%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.09 1.03 0.935 1.13 2.35 2.64 2.30 -
P/RPS 0.37 0.22 0.16 0.16 0.31 0.34 0.29 17.68%
P/EPS 7.89 5.21 5.72 3.18 6.55 6.17 5.57 26.20%
EY 12.67 19.18 17.49 31.46 15.26 16.21 17.94 -20.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.33 0.22 0.46 0.55 0.49 -18.62%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 28/02/19 29/11/18 27/08/18 30/05/18 28/02/18 -
Price 1.09 0.955 1.24 1.00 1.74 2.46 2.62 -
P/RPS 0.37 0.21 0.21 0.14 0.23 0.32 0.33 7.94%
P/EPS 7.89 4.83 7.58 2.81 4.85 5.75 6.35 15.62%
EY 12.67 20.69 13.19 35.55 20.61 17.40 15.75 -13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.44 0.19 0.34 0.51 0.55 -24.67%

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