[MNRB] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -17.31%
YoY- -43.94%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,972,120 2,281,936 2,261,112 2,177,292 2,422,296 2,422,928 2,576,808 2.40%
PBT 203,056 231,916 173,128 172,168 267,368 144,036 186,608 1.41%
Tax -16,744 -28,692 -21,480 -59,056 -65,612 -20,252 -34,464 -11.32%
NP 186,312 203,224 151,648 113,112 201,756 123,784 152,144 3.43%
-
NP to SH 186,312 203,224 151,648 113,112 201,756 123,784 152,144 3.43%
-
Tax Rate 8.25% 12.37% 12.41% 34.30% 24.54% 14.06% 18.47% -
Total Cost 2,785,808 2,078,712 2,109,464 2,064,180 2,220,540 2,299,144 2,424,664 2.33%
-
Net Worth 2,623,340 2,498,050 2,308,820 1,617,197 1,466,986 1,368,026 1,379,070 11.30%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 125,293 - - - - - - -
Div Payout % 67.25% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,623,340 2,498,050 2,308,820 1,617,197 1,466,986 1,368,026 1,379,070 11.30%
NOSH 783,086 783,086 767,050 319,604 319,604 213,420 212,491 24.25%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.27% 8.91% 6.71% 5.20% 8.33% 5.11% 5.90% -
ROE 7.10% 8.14% 6.57% 6.99% 13.75% 9.05% 11.03% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 379.54 291.40 294.78 681.25 757.90 1,135.28 1,212.66 -17.58%
EPS 23.60 24.00 20.00 35.20 63.20 58.00 71.60 -16.87%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.19 3.01 5.06 4.59 6.41 6.49 -10.42%
Adjusted Per Share Value based on latest NOSH - 319,604
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 379.54 291.40 288.74 278.04 309.33 309.41 329.06 2.40%
EPS 23.60 25.95 19.37 14.44 25.76 15.81 19.43 3.29%
DPS 16.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.19 2.9484 2.0652 1.8733 1.747 1.7611 11.30%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.28 0.725 1.09 2.35 2.72 2.48 3.84 -
P/RPS 0.34 0.25 0.37 0.34 0.36 0.22 0.32 1.01%
P/EPS 5.38 2.79 5.51 6.64 4.31 4.28 5.36 0.06%
EY 18.59 35.80 18.14 15.06 23.21 23.39 18.65 -0.05%
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.23 0.36 0.46 0.59 0.39 0.59 -7.06%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 26/08/20 28/08/19 27/08/18 23/08/17 24/08/16 26/08/15 -
Price 1.35 0.85 1.09 1.74 2.60 2.95 3.04 -
P/RPS 0.36 0.29 0.37 0.26 0.34 0.26 0.25 6.25%
P/EPS 5.67 3.28 5.51 4.92 4.12 5.09 4.25 4.91%
EY 17.62 30.53 18.14 20.34 24.28 19.66 23.55 -4.71%
DY 11.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.36 0.34 0.57 0.46 0.47 -2.64%

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