[MNRB] QoQ TTM Result on 30-Sep-2021 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -1.9%
YoY- 30.4%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 3,344,776 3,244,964 3,152,940 3,049,697 3,026,491 2,853,945 2,734,901 14.40%
PBT 68,416 127,475 139,058 215,928 216,055 223,270 205,410 -52.04%
Tax -13,854 -13,057 -26,375 -34,151 -30,754 -33,741 -26,973 -35.94%
NP 54,562 114,418 112,683 181,777 185,301 189,529 178,437 -54.71%
-
NP to SH 54,562 114,418 112,683 181,777 185,301 189,529 178,437 -54.71%
-
Tax Rate 20.25% 10.24% 18.97% 15.82% 14.23% 15.11% 13.13% -
Total Cost 3,290,214 3,130,546 3,040,257 2,867,920 2,841,190 2,664,416 2,556,464 18.37%
-
Net Worth 2,435,399 2,623,344 2,584,190 2,654,668 2,623,340 2,560,697 2,422,286 0.36%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 50,900 62,646 62,646 62,646 31,323 - - -
Div Payout % 93.29% 54.75% 55.60% 34.46% 16.90% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,435,399 2,623,344 2,584,190 2,654,668 2,623,340 2,560,697 2,422,286 0.36%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.63% 3.53% 3.57% 5.96% 6.12% 6.64% 6.52% -
ROE 2.24% 4.36% 4.36% 6.85% 7.06% 7.40% 7.37% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 427.13 414.38 402.63 389.45 386.48 364.45 370.33 10.00%
EPS 6.97 14.61 14.39 23.21 23.66 24.20 24.16 -56.43%
DPS 6.50 8.00 8.00 8.00 4.00 0.00 0.00 -
NAPS 3.11 3.35 3.30 3.39 3.35 3.27 3.28 -3.49%
Adjusted Per Share Value based on latest NOSH - 783,086
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 427.13 414.38 402.63 389.45 386.48 364.45 349.25 14.40%
EPS 6.97 14.61 14.39 23.21 23.66 24.20 22.79 -54.70%
DPS 6.50 8.00 8.00 8.00 4.00 0.00 0.00 -
NAPS 3.11 3.35 3.30 3.39 3.35 3.27 3.0933 0.36%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.98 1.08 1.12 1.27 1.28 1.30 0.975 -
P/RPS 0.23 0.26 0.28 0.33 0.33 0.36 0.26 -7.86%
P/EPS 14.07 7.39 7.78 5.47 5.41 5.37 4.04 130.28%
EY 7.11 13.53 12.85 18.28 18.49 18.62 24.78 -56.59%
DY 6.63 7.41 7.14 6.30 3.13 0.00 0.00 -
P/NAPS 0.32 0.32 0.34 0.37 0.38 0.40 0.30 4.40%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 28/02/22 30/11/21 30/08/21 28/05/21 25/02/21 -
Price 0.975 1.00 1.12 1.15 1.35 1.20 0.965 -
P/RPS 0.23 0.24 0.28 0.30 0.35 0.33 0.26 -7.86%
P/EPS 13.99 6.84 7.78 4.95 5.71 4.96 3.99 131.32%
EY 7.15 14.61 12.85 20.19 17.53 20.17 25.04 -56.73%
DY 6.67 8.00 7.14 6.96 2.96 0.00 0.00 -
P/NAPS 0.31 0.30 0.34 0.34 0.40 0.37 0.29 4.55%

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