[MNRB] YoY Quarter Result on 30-Sep-2018 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -30.34%
YoY- -4.93%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 730,042 706,836 649,968 561,801 651,418 617,844 594,043 3.49%
PBT 47,084 47,211 55,772 23,935 27,568 11,569 -86,743 -
Tax -8,252 -4,855 -7,256 -4,237 -6,849 -4,070 14,171 -
NP 38,832 42,356 48,516 19,698 20,719 7,499 -72,572 -
-
NP to SH 38,832 42,356 48,516 19,698 20,719 7,499 -72,572 -
-
Tax Rate 17.53% 10.28% 13.01% 17.70% 24.84% 35.18% - -
Total Cost 691,210 664,480 601,452 542,103 630,699 610,345 666,615 0.60%
-
Net Worth 2,654,668 2,560,697 2,362,514 1,642,769 1,482,967 1,394,814 1,328,165 12.22%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 31,323 - - - - - - -
Div Payout % 80.66% - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,654,668 2,560,697 2,362,514 1,642,769 1,482,967 1,394,814 1,328,165 12.22%
NOSH 783,086 783,086 767,050 767,050 319,604 214,257 213,188 24.19%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.32% 5.99% 7.46% 3.51% 3.18% 1.21% -12.22% -
ROE 1.46% 1.65% 2.05% 1.20% 1.40% 0.54% -5.46% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 93.23 90.26 84.74 175.78 203.82 288.37 278.65 -16.66%
EPS 5.00 5.00 6.00 6.20 6.50 3.50 -34.10 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.27 3.08 5.14 4.64 6.51 6.23 -9.63%
Adjusted Per Share Value based on latest NOSH - 767,050
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 93.23 90.26 83.00 71.74 83.19 78.90 75.86 3.49%
EPS 4.96 5.41 6.20 2.52 2.65 0.96 -9.27 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.39 3.27 3.0169 2.0978 1.8937 1.7812 1.6961 12.22%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.27 0.98 1.09 1.13 2.49 3.14 3.39 -
P/RPS 1.36 1.09 1.29 0.64 1.22 1.09 1.22 1.82%
P/EPS 25.61 18.12 17.23 18.33 38.41 89.71 -9.96 -
EY 3.90 5.52 5.80 5.45 2.60 1.11 -10.04 -
DY 3.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.35 0.22 0.54 0.48 0.54 -6.10%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 30/11/20 28/11/19 29/11/18 27/11/17 23/11/16 26/11/15 -
Price 1.15 0.955 1.08 1.00 2.31 1.94 3.46 -
P/RPS 1.23 1.06 1.27 0.57 1.13 0.67 1.24 -0.13%
P/EPS 23.19 17.66 17.08 16.23 35.63 55.43 -10.16 -
EY 4.31 5.66 5.86 6.16 2.81 1.80 -9.84 -
DY 3.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.35 0.19 0.50 0.30 0.56 -7.97%

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