[MNRB] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 63.44%
YoY- -137.38%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 2,229,296 2,449,510 2,424,405 2,433,989 2,341,816 2,393,576 2,296,281 -0.49%
PBT 58,025 202,300 84,128 -30,132 111,708 162,042 236,478 -20.86%
Tax -10,729 -59,124 -23,146 4,876 -44,146 -53,698 -146,658 -35.31%
NP 47,296 143,176 60,981 -25,256 67,561 108,344 89,820 -10.13%
-
NP to SH 47,296 143,176 60,981 -25,256 67,561 108,344 89,820 -10.13%
-
Tax Rate 18.49% 29.23% 27.51% - 39.52% 33.14% 62.02% -
Total Cost 2,182,000 2,306,334 2,363,424 2,459,245 2,274,254 2,285,232 2,206,461 -0.18%
-
Net Worth 1,114,909 1,511,731 1,022,734 1,332,325 1,247,613 1,151,688 1,064,671 0.77%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,114,909 1,511,731 1,022,734 1,332,325 1,247,613 1,151,688 1,064,671 0.77%
NOSH 767,050 319,604 319,604 212,831 212,903 213,275 212,934 23.80%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.12% 5.85% 2.52% -1.04% 2.88% 4.53% 3.91% -
ROE 4.24% 9.47% 5.96% -1.90% 5.42% 9.41% 8.44% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 561.87 766.42 1,024.06 1,143.62 1,099.94 1,122.29 1,078.40 -10.29%
EPS 11.87 44.80 25.73 -11.87 31.73 50.80 42.13 -19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 4.73 4.32 6.26 5.86 5.40 5.00 -9.15%
Adjusted Per Share Value based on latest NOSH - 241,499
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 284.68 312.80 309.60 310.82 299.05 305.66 293.23 -0.49%
EPS 6.04 18.28 7.79 -3.23 8.63 13.84 11.47 -10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4237 1.9305 1.306 1.7014 1.5932 1.4707 1.3596 0.77%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.935 2.30 1.98 3.10 3.74 3.53 2.66 -
P/RPS 0.17 0.30 0.19 0.27 0.34 0.31 0.25 -6.22%
P/EPS 7.84 5.13 7.69 -26.12 11.79 6.95 6.31 3.68%
EY 12.75 19.48 13.01 -3.83 8.48 14.39 15.86 -3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.49 0.46 0.50 0.64 0.65 0.53 -7.58%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 28/02/18 27/02/17 25/02/16 17/02/15 28/02/14 28/02/13 -
Price 1.24 2.62 2.33 3.00 3.90 4.01 2.55 -
P/RPS 0.22 0.34 0.23 0.26 0.35 0.36 0.24 -1.43%
P/EPS 10.40 5.85 9.05 -25.28 12.29 7.89 6.05 9.44%
EY 9.61 17.10 11.06 -3.96 8.14 12.67 16.54 -8.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.55 0.54 0.48 0.67 0.74 0.51 -2.42%

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