[MNRB] YoY Cumulative Quarter Result on 31-Mar-2020 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 40.57%
YoY- 37.8%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,691,963 3,244,964 2,853,945 2,558,910 2,256,803 2,473,839 2,531,796 6.48%
PBT 150,073 127,478 223,270 150,976 119,460 188,760 98,927 7.18%
Tax -30,249 -13,060 -33,741 -18,314 -23,186 -51,973 -27,757 1.44%
NP 119,824 114,418 189,529 132,662 96,274 136,787 71,170 9.06%
-
NP to SH 119,824 114,418 189,529 132,662 96,274 136,787 71,170 9.06%
-
Tax Rate 20.16% 10.24% 15.11% 12.13% 19.41% 27.53% 28.06% -
Total Cost 3,572,139 3,130,546 2,664,416 2,426,248 2,160,529 2,337,052 2,460,626 6.40%
-
Net Worth 2,576,359 2,623,344 2,560,697 2,380,260 1,418,054 1,530,904 1,143,122 14.49%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 19,577 31,323 23,492 - - - - -
Div Payout % 16.34% 27.38% 12.40% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,576,359 2,623,344 2,560,697 2,380,260 1,418,054 1,530,904 1,143,122 14.49%
NOSH 783,086 783,086 783,086 783,086 767,050 319,604 319,604 16.10%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.25% 3.53% 6.64% 5.18% 4.27% 5.53% 2.81% -
ROE 4.65% 4.36% 7.40% 5.57% 6.79% 8.94% 6.23% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 471.46 414.38 364.45 331.12 463.12 774.03 983.37 -11.52%
EPS 15.30 14.60 24.00 17.00 19.80 42.80 27.60 -9.36%
DPS 2.50 4.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.35 3.27 3.08 2.91 4.79 4.44 -4.87%
Adjusted Per Share Value based on latest NOSH - 783,086
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 471.46 414.38 364.45 326.77 288.19 315.91 323.31 6.48%
EPS 15.30 14.61 24.20 16.94 12.29 17.47 9.09 9.06%
DPS 2.50 4.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.29 3.35 3.27 3.0396 1.8109 1.955 1.4598 14.49%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.93 1.08 1.30 0.565 1.03 2.64 2.43 -
P/RPS 0.20 0.26 0.36 0.17 0.22 0.34 0.25 -3.64%
P/EPS 6.08 7.39 5.37 3.29 5.21 6.17 8.79 -5.95%
EY 16.45 13.53 18.62 30.38 19.18 16.21 11.38 6.33%
DY 2.69 3.70 2.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.40 0.18 0.35 0.55 0.55 -10.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 28/05/21 29/06/20 28/05/19 30/05/18 30/05/17 -
Price 1.00 1.00 1.20 0.705 0.955 2.46 2.43 -
P/RPS 0.21 0.24 0.33 0.21 0.21 0.32 0.25 -2.86%
P/EPS 6.54 6.84 4.96 4.11 4.83 5.75 8.79 -4.80%
EY 15.30 14.61 20.17 24.35 20.69 17.40 11.38 5.05%
DY 2.50 4.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.37 0.23 0.33 0.51 0.55 -9.60%

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