[MNRB] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 41.08%
YoY- 85.09%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,277,320 1,215,246 1,106,124 1,256,993 1,223,576 1,238,245 1,149,657 1.76%
PBT 105,190 99,054 66,977 94,410 47,578 -40,091 98,069 1.17%
Tax -12,028 -12,626 -19,001 -23,252 -9,133 5,555 -27,312 -12.76%
NP 93,162 86,428 47,976 71,158 38,445 -34,536 70,757 4.68%
-
NP to SH 93,162 86,428 47,976 71,158 38,445 -34,536 70,757 4.68%
-
Tax Rate 11.43% 12.75% 28.37% 24.63% 19.20% - 27.85% -
Total Cost 1,184,158 1,128,818 1,058,148 1,185,835 1,185,131 1,272,781 1,078,900 1.56%
-
Net Worth 2,560,697 2,362,514 1,642,769 1,482,967 1,390,427 1,321,834 1,304,315 11.88%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,560,697 2,362,514 1,642,769 1,482,967 1,390,427 1,321,834 1,304,315 11.88%
NOSH 783,086 767,050 767,050 319,604 213,583 212,172 213,123 24.19%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.29% 7.11% 4.34% 5.66% 3.14% -2.79% 6.15% -
ROE 3.64% 3.66% 2.92% 4.80% 2.76% -2.61% 5.42% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 163.11 158.43 346.09 393.30 572.88 583.60 539.43 -18.05%
EPS 12.00 11.00 15.00 22.30 18.00 -16.20 33.20 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.08 5.14 4.64 6.51 6.23 6.12 -9.91%
Adjusted Per Share Value based on latest NOSH - 319,604
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 163.11 155.19 141.25 160.52 156.25 158.12 146.81 1.76%
EPS 11.90 11.04 6.13 9.09 4.91 -4.41 9.04 4.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.0169 2.0978 1.8937 1.7756 1.688 1.6656 11.88%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.98 1.09 1.13 2.49 3.14 3.39 4.48 -
P/RPS 0.60 0.69 0.33 0.63 0.55 0.58 0.83 -5.25%
P/EPS 8.24 9.67 7.53 11.18 17.44 -20.83 13.49 -7.88%
EY 12.14 10.34 13.28 8.94 5.73 -4.80 7.41 8.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.22 0.54 0.48 0.54 0.73 -13.76%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 28/11/19 29/11/18 27/11/17 23/11/16 26/11/15 27/11/14 -
Price 0.955 1.08 1.00 2.31 1.94 3.46 4.26 -
P/RPS 0.59 0.68 0.29 0.59 0.34 0.59 0.79 -4.74%
P/EPS 8.03 9.59 6.66 10.38 10.78 -21.26 12.83 -7.50%
EY 12.46 10.43 15.01 9.64 9.28 -4.70 7.79 8.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.19 0.50 0.30 0.56 0.70 -13.64%

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