[MNRB] QoQ TTM Result on 31-Mar-2020 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- -14.51%
YoY- 37.8%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,734,901 2,620,984 2,564,116 2,558,910 2,419,208 2,365,925 2,277,758 12.90%
PBT 205,410 157,112 165,673 150,976 186,480 151,537 119,700 43.10%
Tax -26,973 -17,716 -20,117 -18,314 -31,305 -16,811 -13,792 56.06%
NP 178,437 139,396 145,556 132,662 155,175 134,726 105,908 41.36%
-
NP to SH 178,437 139,396 145,556 132,662 155,175 134,726 105,908 41.36%
-
Tax Rate 13.13% 11.28% 12.14% 12.13% 16.79% 11.09% 11.52% -
Total Cost 2,556,464 2,481,588 2,418,560 2,426,248 2,264,033 2,231,199 2,171,850 11.42%
-
Net Worth 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 3.23%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 3.23%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 767,050 1.38%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.52% 5.32% 5.68% 5.18% 6.41% 5.69% 4.65% -
ROE 7.37% 5.44% 5.83% 5.57% 6.68% 5.70% 4.59% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 370.33 334.70 327.44 331.12 314.42 308.44 296.95 15.78%
EPS 24.16 17.80 18.59 17.17 20.17 17.56 13.81 44.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.27 3.19 3.08 3.02 3.08 3.01 5.86%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 349.25 334.70 327.44 326.77 308.93 302.13 290.87 12.90%
EPS 22.79 17.80 18.59 16.94 19.82 17.20 13.52 41.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0933 3.27 3.19 3.0396 2.9673 3.0169 2.9484 3.23%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.975 0.98 0.725 0.565 1.12 1.09 1.09 -
P/RPS 0.26 0.29 0.22 0.17 0.36 0.35 0.37 -20.87%
P/EPS 4.04 5.51 3.90 3.29 5.55 6.21 7.89 -35.86%
EY 24.78 18.16 25.64 30.38 18.01 16.11 12.67 56.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.23 0.18 0.37 0.35 0.36 -11.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 26/08/20 29/06/20 27/02/20 28/11/19 28/08/19 -
Price 0.965 0.955 0.85 0.705 1.00 1.08 1.09 -
P/RPS 0.26 0.29 0.26 0.21 0.32 0.35 0.37 -20.87%
P/EPS 3.99 5.36 4.57 4.11 4.96 6.15 7.89 -36.39%
EY 25.04 18.64 21.87 24.35 20.17 16.26 12.67 57.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.27 0.23 0.33 0.35 0.36 -13.36%

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