[MNRB] YoY Quarter Result on 30-Jun-2019 [#1]

Stock

[MNRB] MNRB HOLDINGS BHD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- -37.65%

YoY- 34.07%

Quarter Report

MNRB Holdings - Q1 Quarterly Results ended 30 June 2019.pdf

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	842,842	743,030	570,484	565,278	544,323	605,574	605,732	5.65%
YoY %	13.43%	30.25%	0.92%	3.85%	-10.11%	-0.03%	-	-
Horiz. %	139.14%	122.67%	94.18%	93.32%	89.86%	99.97%	100.00%	-
PBT	-8,295	50,764	57,979	43,282	43,042	66,842	36,009	-
YoY %	-116.34%	-12.44%	33.96%	0.56%	-35.61%	85.63%	-	-
Horiz. %	-23.04%	140.98%	161.01%	120.20%	119.53%	185.63%	100.00%	-
Tax	-4,983	-4,186	-7,173	-5,370	-14,764	-16,403	-5,063	-0.26%
YoY %	-19.04%	41.64%	-33.58%	63.63%	9.99%	-223.98%	-	-
Horiz. %	98.42%	82.68%	141.67%	106.06%	291.61%	323.98%	100.00%	-
NP	-13,278	46,578	50,806	37,912	28,278	50,439	30,946	-
YoY %	-128.51%	-8.32%	34.01%	34.07%	-43.94%	62.99%	-	-
Horiz. %	-42.91%	150.51%	164.18%	122.51%	91.38%	162.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,278	46,578	50,806	37,912	28,278	50,439	30,946	-
YoY %	-128.51%	-8.32%	34.01%	34.07%	-43.94%	62.99%	-	-
Horiz. %	-42.91%	150.51%	164.18%	122.51%	91.38%	162.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	8.25%	12.37%	12.41%	34.30%	24.54%	14.06%	-
YoY %	-	-33.31%	-0.32%	-63.82%	39.77%	74.54%	-	-
Horiz. %	-	58.68%	87.98%	88.26%	243.95%	174.54%	100.00%	-
Total Cost	856,120	696,452	519,678	527,366	516,045	555,135	574,786	6.86%
YoY %	22.93%	34.02%	-1.46%	2.19%	-7.04%	-3.42%	-	-
Horiz. %	148.95%	121.17%	90.41%	91.75%	89.78%	96.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,435,399	2,623,340	2,498,050	2,308,820	1,617,197	1,466,986	1,368,026	10.08%
YoY %	-7.16%	5.02%	8.20%	42.77%	10.24%	7.23%	-	-
Horiz. %	178.02%	191.76%	182.60%	168.77%	118.21%	107.23%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	19,577	31,323	-	-	-	-	-	-
YoY %	-37.50%	0.00%	-	-	-	-	-	-
Horiz. %	62.50%	100.00%	-	-	-	-	-	-
Div Payout %	0.00%	67.25%	-	-	-	-	-	-
YoY %	0.00%	0.00%	-	-	-	-	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	2,435,399	2,623,340	2,498,050	2,308,820	1,617,197	1,466,986	1,368,026	10.08%
YoY %	-7.16%	5.02%	8.20%	42.77%	10.24%	7.23%	-	-
Horiz. %	178.02%	191.76%	182.60%	168.77%	118.21%	107.23%	100.00%	-
NOSH	783,086	783,086	783,086	767,050	319,604	319,604	213,420	24.18%
YoY %	0.00%	0.00%	2.09%	140.00%	0.00%	49.75%	-	-
Horiz. %	366.92%	366.92%	366.92%	359.41%	149.75%	149.75%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	-1.58%	6.27%	8.91%	6.71%	5.20%	8.33%	5.11%	-
YoY %	-125.20%	-29.63%	32.79%	29.04%	-37.58%	63.01%	-	-
Horiz. %	-30.92%	122.70%	174.36%	131.31%	101.76%	163.01%	100.00%	-
ROE	-0.55%	1.78%	2.03%	1.64%	1.75%	3.44%	2.26%	-
YoY %	-130.90%	-12.32%	23.78%	-6.29%	-49.13%	52.21%	-	-
Horiz. %	-24.34%	78.76%	89.82%	72.57%	77.43%	152.21%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	107.63	94.88	72.85	73.70	170.31	189.48	283.82	-14.91%
YoY %	13.44%	30.24%	-1.15%	-56.73%	-10.12%	-33.24%	-	-
Horiz. %	37.92%	33.43%	25.67%	25.97%	60.01%	66.76%	100.00%	-
EPS	-1.70	5.90	6.00	5.00	8.80	15.80	14.50	-
YoY %	-128.81%	-1.67%	20.00%	-43.18%	-44.30%	8.97%	-	-
Horiz. %	-11.72%	40.69%	41.38%	34.48%	60.69%	108.97%	100.00%	-
DPS	2.50	4.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-37.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	100.00%	-	-	-	-	-	-
NAPS	3.11	3.35	3.19	3.01	5.06	4.59	6.41	-11.35%
YoY %	-7.16%	5.02%	5.98%	-40.51%	10.24%	-28.39%	-	-
Horiz. %	48.52%	52.26%	49.77%	46.96%	78.94%	71.61%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 767,050
RPS	107.63	94.88	72.85	72.19	69.51	77.33	77.35	5.65%
YoY %	13.44%	30.24%	0.91%	3.86%	-10.11%	-0.03%	-	-
Horiz. %	139.15%	122.66%	94.18%	93.33%	89.86%	99.97%	100.00%	-
EPS	-1.70	5.90	6.49	4.84	3.61	6.44	3.95	-
YoY %	-128.81%	-9.09%	34.09%	34.07%	-43.94%	63.04%	-	-
Horiz. %	-43.04%	149.37%	164.30%	122.53%	91.39%	163.04%	100.00%	-
DPS	2.50	4.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	-37.50%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	100.00%	-	-	-	-	-	-
NAPS	3.11	3.35	3.19	2.9484	2.0652	1.8733	1.747	10.08%
YoY %	-7.16%	5.02%	8.19%	42.77%	10.24%	7.23%	-	-
Horiz. %	178.02%	191.76%	182.60%	168.77%	118.21%	107.23%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.98	1.28	0.725	1.09	2.35	2.72	2.48	-
P/RPS	0.91	1.35	1.00	1.48	1.38	1.44	0.87	0.75%
YoY %	-32.59%	35.00%	-32.43%	7.25%	-4.17%	65.52%	-	-
Horiz. %	104.60%	155.17%	114.94%	170.11%	158.62%	165.52%	100.00%	-
P/EPS	-57.80	21.52	11.17	22.05	26.56	17.24	17.10	-
YoY %	-368.59%	92.66%	-49.34%	-16.98%	54.06%	0.82%	-	-
Horiz. %	-338.01%	125.85%	65.32%	128.95%	155.32%	100.82%	100.00%	-
EY	-1.73	4.65	8.95	4.53	3.77	5.80	5.85	-
YoY %	-137.20%	-48.04%	97.57%	20.16%	-35.00%	-0.85%	-	-
Horiz. %	-29.57%	79.49%	152.99%	77.44%	64.44%	99.15%	100.00%	-
DY	2.55	3.13	0.00	0.00	0.00	0.00	0.00	-
YoY %	-18.53%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	81.47%	100.00%	-	-	-	-	-	-
P/NAPS	0.32	0.38	0.23	0.36	0.46	0.59	0.39	-3.24%
YoY %	-15.79%	65.22%	-36.11%	-21.74%	-22.03%	51.28%	-	-
Horiz. %	82.05%	97.44%	58.97%	92.31%	117.95%	151.28%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	30/08/21	26/08/20	28/08/19	27/08/18	23/08/17	24/08/16	-
Price	0.975	1.35	0.85	1.09	1.74	2.60	2.95	-
P/RPS	0.91	1.42	1.17	1.48	1.02	1.37	1.04	-2.19%
YoY %	-35.92%	21.37%	-20.95%	45.10%	-25.55%	31.73%	-	-
Horiz. %	87.50%	136.54%	112.50%	142.31%	98.08%	131.73%	100.00%	-
P/EPS	-57.50	22.70	13.10	22.05	19.67	16.47	20.34	-
YoY %	-353.30%	73.28%	-40.59%	12.10%	19.43%	-19.03%	-	-
Horiz. %	-282.69%	111.60%	64.41%	108.41%	96.71%	80.97%	100.00%	-
EY	-1.74	4.41	7.63	4.53	5.08	6.07	4.92	-
YoY %	-139.46%	-42.20%	68.43%	-10.83%	-16.31%	23.37%	-	-
Horiz. %	-35.37%	89.63%	155.08%	92.07%	103.25%	123.37%	100.00%	-
DY	2.56	2.96	0.00	0.00	0.00	0.00	0.00	-
YoY %	-13.51%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	86.49%	100.00%	-	-	-	-	-	-
P/NAPS	0.31	0.40	0.27	0.36	0.34	0.57	0.46	-6.36%
YoY %	-22.50%	48.15%	-25.00%	5.88%	-40.35%	23.91%	-	-
Horiz. %	67.39%	86.96%	58.70%	78.26%	73.91%	123.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos