[MNRB] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 0.6%
YoY- 134.79%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,680,490 2,445,836 2,229,296 2,449,510 2,424,405 2,433,989 2,341,816 2.27%
PBT 219,964 147,385 58,025 202,300 84,128 -30,132 111,708 11.94%
Tax -33,100 -21,554 -10,729 -59,124 -23,146 4,876 -44,146 -4.68%
NP 186,864 125,830 47,296 143,176 60,981 -25,256 67,561 18.45%
-
NP to SH 186,864 125,830 47,296 143,176 60,981 -25,256 67,561 18.45%
-
Tax Rate 15.05% 14.62% 18.49% 29.23% 27.51% - 39.52% -
Total Cost 2,493,626 2,320,005 2,182,000 2,306,334 2,363,424 2,459,245 2,274,254 1.54%
-
Net Worth 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 1,332,325 1,247,613 11.68%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 29,540 - - - - - - -
Div Payout % 15.81% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 1,332,325 1,247,613 11.68%
NOSH 783,086 783,086 767,050 319,604 319,604 212,831 212,903 24.21%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.97% 5.14% 2.12% 5.85% 2.52% -1.04% 2.88% -
ROE 7.71% 5.42% 4.24% 9.47% 5.96% -1.90% 5.42% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 362.96 317.88 561.87 766.42 1,024.06 1,143.62 1,099.94 -16.85%
EPS 25.33 16.00 11.87 44.80 25.73 -11.87 31.73 -3.68%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.02 2.81 4.73 4.32 6.26 5.86 -9.21%
Adjusted Per Share Value based on latest NOSH - 319,604
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 342.30 312.33 284.68 312.80 309.60 310.82 299.05 2.27%
EPS 23.86 16.07 6.04 18.28 7.79 -3.23 8.63 18.45%
DPS 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0933 2.9673 1.4237 1.9305 1.306 1.7014 1.5932 11.68%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.975 1.12 0.935 2.30 1.98 3.10 3.74 -
P/RPS 0.27 0.35 0.17 0.30 0.19 0.27 0.34 -3.76%
P/EPS 3.85 6.85 7.84 5.13 7.69 -26.12 11.79 -17.00%
EY 25.95 14.60 12.75 19.48 13.01 -3.83 8.48 20.47%
DY 4.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.33 0.49 0.46 0.50 0.64 -11.85%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 28/02/18 27/02/17 25/02/16 17/02/15 -
Price 0.965 1.00 1.24 2.62 2.33 3.00 3.90 -
P/RPS 0.27 0.31 0.22 0.34 0.23 0.26 0.35 -4.22%
P/EPS 3.81 6.11 10.40 5.85 9.05 -25.28 12.29 -17.71%
EY 26.22 16.35 9.61 17.10 11.06 -3.96 8.14 21.50%
DY 4.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.44 0.55 0.54 0.48 0.67 -13.01%

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