[MNRB] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -29.13%
YoY- 62.99%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 CAGR
Revenue 570,484 565,278 544,323 605,574 605,732 644,202 574,179 -0.09%
PBT 57,979 43,282 43,042 66,842 36,009 46,652 80,148 -4.51%
Tax -7,173 -5,370 -14,764 -16,403 -5,063 -8,616 -41,552 -22.17%
NP 50,806 37,912 28,278 50,439 30,946 38,036 38,596 4.00%
-
NP to SH 50,806 37,912 28,278 50,439 30,946 38,036 38,596 4.00%
-
Tax Rate 12.37% 12.41% 34.30% 24.54% 14.06% 18.47% 51.84% -
Total Cost 519,678 527,366 516,045 555,135 574,786 606,166 535,583 -0.42%
-
Net Worth 2,498,050 2,308,820 1,617,197 1,466,986 1,368,026 1,379,070 1,172,806 11.39%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 CAGR
Net Worth 2,498,050 2,308,820 1,617,197 1,466,986 1,368,026 1,379,070 1,172,806 11.39%
NOSH 783,086 767,050 319,604 319,604 213,420 212,491 213,237 20.40%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 CAGR
NP Margin 8.91% 6.71% 5.20% 8.33% 5.11% 5.90% 6.72% -
ROE 2.03% 1.64% 1.75% 3.44% 2.26% 2.76% 3.29% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 CAGR
RPS 72.85 73.70 170.31 189.48 283.82 303.17 269.27 -17.02%
EPS 6.00 5.00 8.80 15.80 14.50 17.90 18.10 -14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.01 5.06 4.59 6.41 6.49 5.50 -7.48%
Adjusted Per Share Value based on latest NOSH - 319,604
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 CAGR
RPS 72.85 72.19 69.51 77.33 77.35 82.26 73.32 -0.09%
EPS 6.49 4.84 3.61 6.44 3.95 4.86 4.93 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 2.9484 2.0652 1.8733 1.747 1.7611 1.4977 11.39%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 28/06/13 -
Price 0.725 1.09 2.35 2.72 2.48 3.84 3.57 -
P/RPS 1.00 1.48 1.38 1.44 0.87 1.27 1.33 -3.98%
P/EPS 11.17 22.05 26.56 17.24 17.10 21.45 19.72 -7.79%
EY 8.95 4.53 3.77 5.80 5.85 4.66 5.07 8.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.36 0.46 0.59 0.39 0.59 0.65 -13.78%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 CAGR
Date 26/08/20 28/08/19 27/08/18 23/08/17 24/08/16 26/08/15 30/08/13 -
Price 0.85 1.09 1.74 2.60 2.95 3.04 3.56 -
P/RPS 1.17 1.48 1.02 1.37 1.04 1.00 1.32 -1.70%
P/EPS 13.10 22.05 19.67 16.47 20.34 16.98 19.67 -5.63%
EY 7.63 4.53 5.08 6.07 4.92 5.89 5.08 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.36 0.34 0.57 0.46 0.47 0.65 -11.78%

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