[MNRB] YoY Annual (Unaudited) Result on 31-Mar-2021 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
YoY- 42.87%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,602,444 3,691,963 3,244,964 2,853,945 2,558,910 2,256,803 2,473,839 6.45%
PBT 498,330 150,073 127,478 223,270 150,976 119,460 188,760 17.54%
Tax -69,986 -30,249 -13,060 -33,741 -18,314 -23,186 -51,973 5.07%
NP 428,344 119,824 114,418 189,529 132,662 96,274 136,787 20.93%
-
NP to SH 428,344 119,824 114,418 189,529 132,662 96,274 136,787 20.93%
-
Tax Rate 14.04% 20.16% 10.24% 15.11% 12.13% 19.41% 27.53% -
Total Cost 3,174,100 3,572,139 3,130,546 2,664,416 2,426,248 2,160,529 2,337,052 5.22%
-
Net Worth 3,171,501 2,576,359 2,623,344 2,560,697 2,380,260 1,418,054 1,530,904 12.89%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 34,847 19,577 31,323 23,492 - - - -
Div Payout % 8.14% 16.34% 27.38% 12.40% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,171,501 2,576,359 2,623,344 2,560,697 2,380,260 1,418,054 1,530,904 12.89%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 319,604 16.09%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 11.89% 3.25% 3.53% 6.64% 5.18% 4.27% 5.53% -
ROE 13.51% 4.65% 4.36% 7.40% 5.57% 6.79% 8.94% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 460.03 471.46 414.38 364.45 331.12 463.12 774.03 -8.29%
EPS 54.70 15.30 14.60 24.00 17.00 19.80 42.80 4.16%
DPS 4.45 2.50 4.00 3.00 0.00 0.00 0.00 -
NAPS 4.05 3.29 3.35 3.27 3.08 2.91 4.79 -2.75%
Adjusted Per Share Value based on latest NOSH - 783,086
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 460.03 471.46 414.38 364.45 326.77 288.19 315.91 6.45%
EPS 54.70 15.30 14.61 24.20 16.94 12.29 17.47 20.93%
DPS 4.45 2.50 4.00 3.00 0.00 0.00 0.00 -
NAPS 4.05 3.29 3.35 3.27 3.0396 1.8109 1.955 12.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.79 0.93 1.08 1.30 0.565 1.03 2.64 -
P/RPS 0.39 0.20 0.26 0.36 0.17 0.22 0.34 2.31%
P/EPS 3.27 6.08 7.39 5.37 3.29 5.21 6.17 -10.03%
EY 30.56 16.45 13.53 18.62 30.38 19.18 16.21 11.13%
DY 2.49 2.69 3.70 2.31 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.32 0.40 0.18 0.35 0.55 -3.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 08/05/24 30/05/23 30/05/22 28/05/21 29/06/20 28/05/19 30/05/18 -
Price 2.32 1.00 1.00 1.20 0.705 0.955 2.46 -
P/RPS 0.50 0.21 0.24 0.33 0.21 0.21 0.32 7.71%
P/EPS 4.24 6.54 6.84 4.96 4.11 4.83 5.75 -4.94%
EY 23.58 15.30 14.61 20.17 24.35 20.69 17.40 5.19%
DY 1.92 2.50 4.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.57 0.30 0.30 0.37 0.23 0.33 0.51 1.86%

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