[MNRB] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -8.32%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 3,830,780 3,609,564 3,437,018 2,946,144 2,554,640 2,430,492 2,212,248 9.57%
PBT 424,796 271,850 30,196 195,696 210,380 198,108 133,954 21.18%
Tax -54,908 -49,640 -28,724 -24,876 -24,056 -25,252 -38,002 6.31%
NP 369,888 222,210 1,472 170,820 186,324 172,856 95,952 25.19%
-
NP to SH 369,888 222,210 1,472 170,820 186,324 172,856 95,952 25.19%
-
Tax Rate 12.93% 18.26% 95.13% 12.71% 11.43% 12.75% 28.37% -
Total Cost 3,460,892 3,387,354 3,435,546 2,775,324 2,368,316 2,257,636 2,116,296 8.53%
-
Net Worth 3,312,462 2,717,315 2,443,234 2,654,668 2,560,697 2,362,514 1,642,769 12.38%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 156,617 69,694 39,154 62,647 - - - -
Div Payout % 42.34% 31.36% 2,659.95% 36.67% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 3,312,462 2,717,315 2,443,234 2,654,668 2,560,697 2,362,514 1,642,769 12.38%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 767,050 0.34%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.66% 6.16% 0.04% 5.80% 7.29% 7.11% 4.34% -
ROE 11.17% 8.18% 0.06% 6.43% 7.28% 7.32% 5.84% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 489.19 460.94 438.91 376.22 326.23 316.86 692.18 -5.61%
EPS 47.24 28.38 0.20 21.80 24.00 22.00 30.00 7.85%
DPS 20.00 8.90 5.00 8.00 0.00 0.00 0.00 -
NAPS 4.23 3.47 3.12 3.39 3.27 3.08 5.14 -3.19%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 489.19 460.94 438.91 376.22 326.23 310.37 282.50 9.57%
EPS 47.23 28.38 0.19 21.81 23.79 22.07 12.25 25.19%
DPS 20.00 8.90 5.00 8.00 0.00 0.00 0.00 -
NAPS 4.23 3.47 3.12 3.39 3.27 3.0169 2.0978 12.38%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.37 1.17 0.94 1.27 0.98 1.09 1.13 -
P/RPS 0.48 0.25 0.21 0.34 0.30 0.34 0.16 20.07%
P/EPS 5.02 4.12 500.07 5.82 4.12 4.84 3.76 4.93%
EY 19.93 24.25 0.20 17.18 24.28 20.67 26.57 -4.67%
DY 8.44 7.61 5.32 6.30 0.00 0.00 0.00 -
P/NAPS 0.56 0.34 0.30 0.37 0.30 0.35 0.22 16.83%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 23/10/24 17/11/23 25/11/22 30/11/21 30/11/20 28/11/19 29/11/18 -
Price 2.11 1.27 0.89 1.15 0.955 1.08 1.00 -
P/RPS 0.43 0.28 0.20 0.31 0.29 0.34 0.14 20.54%
P/EPS 4.47 4.48 473.47 5.27 4.01 4.79 3.33 5.02%
EY 22.39 22.34 0.21 18.97 24.91 20.87 30.02 -4.76%
DY 9.48 7.01 5.62 6.96 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.29 0.34 0.29 0.35 0.19 17.48%

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