[MNRB] YoY Quarter Result on 30-Jun-2021 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -5.68%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 941,050 869,548 842,842 743,030 570,484 565,278 544,323 9.54%
PBT 104,418 83,883 -8,295 50,764 57,979 43,282 43,042 15.90%
Tax -12,214 -14,345 -4,983 -4,186 -7,173 -5,370 -14,764 -3.10%
NP 92,204 69,538 -13,278 46,578 50,806 37,912 28,278 21.75%
-
NP to SH 92,204 69,538 -13,278 46,578 50,806 37,912 28,278 21.75%
-
Tax Rate 11.70% 17.10% - 8.25% 12.37% 12.41% 34.30% -
Total Cost 848,846 800,010 856,120 696,452 519,678 527,366 516,045 8.64%
-
Net Worth 3,218,486 2,678,161 2,435,399 2,623,340 2,498,050 2,308,820 1,617,197 12.14%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 19,577 31,323 - - - -
Div Payout % - - 0.00% 67.25% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,218,486 2,678,161 2,435,399 2,623,340 2,498,050 2,308,820 1,617,197 12.14%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 319,604 16.09%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.80% 8.00% -1.58% 6.27% 8.91% 6.71% 5.20% -
ROE 2.86% 2.60% -0.55% 1.78% 2.03% 1.64% 1.75% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 120.17 111.04 107.63 94.88 72.85 73.70 170.31 -5.64%
EPS 11.77 8.90 -1.70 5.90 6.00 5.00 8.80 4.96%
DPS 0.00 0.00 2.50 4.00 0.00 0.00 0.00 -
NAPS 4.11 3.42 3.11 3.35 3.19 3.01 5.06 -3.40%
Adjusted Per Share Value based on latest NOSH - 783,086
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 120.17 111.04 107.63 94.88 72.85 72.19 69.51 9.54%
EPS 11.77 8.88 -1.70 5.90 6.49 4.84 3.61 21.74%
DPS 0.00 0.00 2.50 4.00 0.00 0.00 0.00 -
NAPS 4.11 3.42 3.11 3.35 3.19 2.9484 2.0652 12.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.26 0.965 0.98 1.28 0.725 1.09 2.35 -
P/RPS 1.88 0.87 0.91 1.35 1.00 1.48 1.38 5.28%
P/EPS 19.19 10.87 -57.80 21.52 11.17 22.05 26.56 -5.26%
EY 5.21 9.20 -1.73 4.65 8.95 4.53 3.77 5.53%
DY 0.00 0.00 2.55 3.13 0.00 0.00 0.00 -
P/NAPS 0.55 0.28 0.32 0.38 0.23 0.36 0.46 3.02%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 30/08/23 30/08/22 30/08/21 26/08/20 28/08/19 27/08/18 -
Price 2.34 1.02 0.975 1.35 0.85 1.09 1.74 -
P/RPS 1.95 0.92 0.91 1.42 1.17 1.48 1.02 11.39%
P/EPS 19.87 11.49 -57.50 22.70 13.10 22.05 19.67 0.16%
EY 5.03 8.71 -1.74 4.41 7.63 4.53 5.08 -0.16%
DY 0.00 0.00 2.56 2.96 0.00 0.00 0.00 -
P/NAPS 0.57 0.30 0.31 0.40 0.27 0.36 0.34 8.98%

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