[MNRB] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 313.83%
YoY- 9.23%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,778,235 3,718,669 3,691,963 3,578,905 3,490,401 3,344,776 3,244,964 10.66%
PBT 270,901 242,251 150,073 140,323 44,724 68,416 127,475 65.21%
Tax -40,706 -39,610 -30,248 -17,238 -14,981 -13,854 -13,057 113.26%
NP 230,195 202,641 119,825 123,085 29,743 54,562 114,418 59.30%
-
NP to SH 230,195 202,641 119,825 123,085 29,743 54,562 114,418 59.30%
-
Tax Rate 15.03% 16.35% 20.16% 12.28% 33.50% 20.25% 10.24% -
Total Cost 3,548,040 3,516,028 3,572,138 3,455,820 3,460,658 3,290,214 3,130,546 8.69%
-
Net Worth 2,717,315 2,678,161 2,576,359 2,505,877 2,443,234 2,435,399 2,623,344 2.37%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 34,847 19,577 39,154 39,154 39,154 50,900 62,646 -32.33%
Div Payout % 15.14% 9.66% 32.68% 31.81% 131.64% 93.29% 54.75% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,717,315 2,678,161 2,576,359 2,505,877 2,443,234 2,435,399 2,623,344 2.37%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.09% 5.45% 3.25% 3.44% 0.85% 1.63% 3.53% -
ROE 8.47% 7.57% 4.65% 4.91% 1.22% 2.24% 4.36% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 482.48 474.87 471.46 457.03 445.72 427.13 414.38 10.66%
EPS 29.40 25.88 15.30 15.72 3.80 6.97 14.61 59.32%
DPS 4.45 2.50 5.00 5.00 5.00 6.50 8.00 -32.33%
NAPS 3.47 3.42 3.29 3.20 3.12 3.11 3.35 2.37%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 482.48 474.87 471.46 457.03 445.72 427.13 414.38 10.66%
EPS 29.40 25.88 15.30 15.72 3.80 6.97 14.61 59.32%
DPS 4.45 2.50 5.00 5.00 5.00 6.50 8.00 -32.33%
NAPS 3.47 3.42 3.29 3.20 3.12 3.11 3.35 2.37%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.17 0.965 0.93 0.88 0.94 0.98 1.08 -
P/RPS 0.24 0.20 0.20 0.19 0.21 0.23 0.26 -5.19%
P/EPS 3.98 3.73 6.08 5.60 24.75 14.07 7.39 -33.77%
EY 25.12 26.82 16.45 17.86 4.04 7.11 13.53 51.00%
DY 3.80 2.59 5.38 5.68 5.32 6.63 7.41 -35.90%
P/NAPS 0.34 0.28 0.28 0.28 0.30 0.32 0.32 4.12%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 30/08/23 30/05/23 07/02/23 25/11/22 30/08/22 30/05/22 -
Price 1.27 1.02 1.00 0.915 0.89 0.975 1.00 -
P/RPS 0.26 0.21 0.21 0.20 0.20 0.23 0.24 5.47%
P/EPS 4.32 3.94 6.54 5.82 23.43 13.99 6.84 -26.36%
EY 23.15 25.37 15.30 17.18 4.27 7.15 14.61 35.87%
DY 3.50 2.45 5.00 5.46 5.62 6.67 8.00 -42.34%
P/NAPS 0.37 0.30 0.30 0.29 0.29 0.31 0.30 14.99%

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