[MNRB] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -145.4%
YoY- -148.81%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 2,212,248 2,513,986 2,447,152 2,476,490 2,299,314 2,319,132 2,237,512 -0.18%
PBT 133,954 188,820 95,156 -80,182 196,138 189,950 254,478 -10.13%
Tax -38,002 -46,504 -18,266 11,110 -54,624 -55,392 -45,214 -2.85%
NP 95,952 142,316 76,890 -69,072 141,514 134,558 209,264 -12.18%
-
NP to SH 95,952 142,316 76,890 -69,072 141,514 134,558 76,288 3.89%
-
Tax Rate 28.37% 24.63% 19.20% - 27.85% 29.16% 17.77% -
Total Cost 2,116,296 2,371,670 2,370,262 2,545,562 2,157,800 2,184,574 2,028,248 0.71%
-
Net Worth 1,642,769 1,482,967 1,390,427 1,321,834 1,304,315 1,192,286 1,140,058 6.27%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,642,769 1,482,967 1,390,427 1,321,834 1,304,315 1,192,286 1,140,058 6.27%
NOSH 767,050 319,604 213,583 212,172 213,123 212,908 213,094 23.78%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 4.34% 5.66% 3.14% -2.79% 6.15% 5.80% 9.35% -
ROE 5.84% 9.60% 5.53% -5.23% 10.85% 11.29% 6.69% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 692.18 786.59 1,145.76 1,167.21 1,078.86 1,089.26 1,050.01 -6.70%
EPS 30.00 44.60 36.00 -32.40 66.40 63.20 35.80 -2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 4.64 6.51 6.23 6.12 5.60 5.35 -0.66%
Adjusted Per Share Value based on latest NOSH - 213,188
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 282.50 321.04 312.50 316.25 293.62 296.15 285.73 -0.18%
EPS 12.25 18.17 9.82 -8.82 18.07 17.18 9.74 3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0978 1.8937 1.7756 1.688 1.6656 1.5225 1.4559 6.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.13 2.49 3.14 3.39 4.48 3.34 3.10 -
P/RPS 0.16 0.32 0.27 0.29 0.42 0.31 0.30 -9.94%
P/EPS 3.76 5.59 8.72 -10.41 6.75 5.28 8.66 -12.97%
EY 26.57 17.88 11.46 -9.60 14.82 18.92 11.55 14.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.54 0.48 0.54 0.73 0.60 0.58 -14.91%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 27/11/17 23/11/16 26/11/15 27/11/14 28/11/13 30/11/12 -
Price 1.00 2.31 1.94 3.46 4.26 3.61 3.00 -
P/RPS 0.14 0.29 0.17 0.30 0.39 0.33 0.29 -11.42%
P/EPS 3.33 5.19 5.39 -10.63 6.42 5.71 8.38 -14.25%
EY 30.02 19.28 18.56 -9.41 15.59 17.51 11.93 16.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.50 0.30 0.56 0.70 0.64 0.56 -16.47%

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