[MNRB] YoY Quarter Result on 30-Sep-2015 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -290.8%
YoY- -354.81%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 561,801 651,418 617,844 594,043 571,622 574,609 568,361 -0.19%
PBT 23,935 27,568 11,569 -86,743 39,960 44,759 48,807 -11.19%
Tax -4,237 -6,849 -4,070 14,171 -11,479 -16,076 -7,501 -9.07%
NP 19,698 20,719 7,499 -72,572 28,481 28,683 41,306 -11.60%
-
NP to SH 19,698 20,719 7,499 -72,572 28,481 28,683 -10,560 -
-
Tax Rate 17.70% 24.84% 35.18% - 28.73% 35.92% 15.37% -
Total Cost 542,103 630,699 610,345 666,615 543,141 545,926 527,055 0.47%
-
Net Worth 1,642,769 1,482,967 1,394,814 1,328,165 1,300,774 1,189,813 1,134,568 6.36%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,642,769 1,482,967 1,394,814 1,328,165 1,300,774 1,189,813 1,134,568 6.36%
NOSH 767,050 319,604 214,257 213,188 212,544 212,466 212,068 23.88%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.51% 3.18% 1.21% -12.22% 4.98% 4.99% 7.27% -
ROE 1.20% 1.40% 0.54% -5.46% 2.19% 2.41% -0.93% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 175.78 203.82 288.37 278.65 268.94 270.45 268.01 -6.78%
EPS 6.20 6.50 3.50 -34.10 13.40 13.50 -5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 4.64 6.51 6.23 6.12 5.60 5.35 -0.66%
Adjusted Per Share Value based on latest NOSH - 213,188
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 71.74 83.19 78.90 75.86 73.00 73.38 72.58 -0.19%
EPS 2.52 2.65 0.96 -9.27 3.64 3.66 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0978 1.8937 1.7812 1.6961 1.6611 1.5194 1.4488 6.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.13 2.49 3.14 3.39 4.48 3.34 3.10 -
P/RPS 0.64 1.22 1.09 1.22 1.67 1.23 1.16 -9.43%
P/EPS 18.33 38.41 89.71 -9.96 33.43 24.74 -62.26 -
EY 5.45 2.60 1.11 -10.04 2.99 4.04 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.54 0.48 0.54 0.73 0.60 0.58 -14.91%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 27/11/17 23/11/16 26/11/15 27/11/14 28/11/13 30/11/12 -
Price 1.00 2.31 1.94 3.46 4.26 3.61 3.00 -
P/RPS 0.57 1.13 0.67 1.24 1.58 1.33 1.12 -10.64%
P/EPS 16.23 35.63 55.43 -10.16 31.79 26.74 -60.25 -
EY 6.16 2.81 1.80 -9.84 3.15 3.74 -1.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.50 0.30 0.56 0.70 0.64 0.56 -16.47%

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