[MNRB] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 69.01%
YoY- 283.29%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,559,871 2,577,072 2,543,497 2,531,796 2,509,243 2,501,762 2,477,961 2.18%
PBT 186,993 145,197 129,198 98,927 70,908 56,621 -41,691 -
Tax -55,113 -42,249 -39,470 -27,757 -28,798 -22,469 -4,228 451.29%
NP 131,880 102,948 89,728 71,170 42,110 34,152 -45,919 -
-
NP to SH 131,880 102,948 89,728 71,170 42,110 34,152 -45,919 -
-
Tax Rate 29.47% 29.10% 30.55% 28.06% 40.61% 39.68% - -
Total Cost 2,427,991 2,474,124 2,453,769 2,460,626 2,467,133 2,467,610 2,523,880 -2.54%
-
Net Worth 1,511,731 1,482,967 1,466,986 1,143,122 1,022,734 1,394,814 1,368,026 6.86%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,511,731 1,482,967 1,466,986 1,143,122 1,022,734 1,394,814 1,368,026 6.86%
NOSH 319,604 319,605 319,605 257,460 236,744 214,257 213,420 30.79%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.15% 3.99% 3.53% 2.81% 1.68% 1.37% -1.85% -
ROE 8.72% 6.94% 6.12% 6.23% 4.12% 2.45% -3.36% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 800.95 806.33 795.83 983.37 1,059.90 1,167.64 1,161.07 -21.87%
EPS 41.26 32.21 28.07 27.64 17.79 15.94 -21.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.73 4.64 4.59 4.44 4.32 6.51 6.41 -18.29%
Adjusted Per Share Value based on latest NOSH - 319,604
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 326.89 329.09 324.80 323.31 320.43 319.47 316.44 2.18%
EPS 16.84 13.15 11.46 9.09 5.38 4.36 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9305 1.8937 1.8733 1.4598 1.306 1.7812 1.747 6.86%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.30 2.49 2.72 2.43 1.98 3.14 2.48 -
P/RPS 0.29 0.31 0.34 0.25 0.19 0.27 0.21 23.93%
P/EPS 5.57 7.73 9.69 8.79 11.13 19.70 -11.53 -
EY 17.94 12.94 10.32 11.38 8.98 5.08 -8.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.59 0.55 0.46 0.48 0.39 16.38%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 27/11/17 23/08/17 30/05/17 27/02/17 23/11/16 24/08/16 -
Price 2.62 2.31 2.60 2.43 2.33 1.94 2.95 -
P/RPS 0.33 0.29 0.33 0.25 0.22 0.17 0.25 20.27%
P/EPS 6.35 7.17 9.26 8.79 13.10 12.17 -13.71 -
EY 15.75 13.94 10.80 11.38 7.63 8.22 -7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.57 0.55 0.54 0.30 0.46 12.61%

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