[MNRB] YoY Quarter Result on 30-Sep-2020 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -16.63%
YoY- -12.7%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 935,233 875,667 730,042 706,836 649,968 561,801 651,418 6.20%
PBT 52,042 23,392 47,084 47,211 55,772 23,935 27,568 11.16%
Tax -10,475 -9,379 -8,252 -4,855 -7,256 -4,237 -6,849 7.33%
NP 41,567 14,013 38,832 42,356 48,516 19,698 20,719 12.29%
-
NP to SH 41,567 14,013 38,832 42,356 48,516 19,698 20,719 12.29%
-
Tax Rate 20.13% 40.09% 17.53% 10.28% 13.01% 17.70% 24.84% -
Total Cost 893,666 861,654 691,210 664,480 601,452 542,103 630,699 5.97%
-
Net Worth 2,717,315 2,443,234 2,654,668 2,560,697 2,362,514 1,642,769 1,482,967 10.61%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 34,847 19,577 31,323 - - - - -
Div Payout % 83.83% 139.71% 80.66% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,717,315 2,443,234 2,654,668 2,560,697 2,362,514 1,642,769 1,482,967 10.61%
NOSH 783,086 783,086 783,086 783,086 767,050 767,050 319,604 16.10%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.44% 1.60% 5.32% 5.99% 7.46% 3.51% 3.18% -
ROE 1.53% 0.57% 1.46% 1.65% 2.05% 1.20% 1.40% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 119.43 111.82 93.23 90.26 84.74 175.78 203.82 -8.51%
EPS 5.31 1.80 5.00 5.00 6.00 6.20 6.50 -3.31%
DPS 4.45 2.50 4.00 0.00 0.00 0.00 0.00 -
NAPS 3.47 3.12 3.39 3.27 3.08 5.14 4.64 -4.72%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 119.43 111.82 93.23 90.26 83.00 71.74 83.19 6.20%
EPS 5.31 1.79 4.96 5.41 6.20 2.52 2.65 12.27%
DPS 4.45 2.50 4.00 0.00 0.00 0.00 0.00 -
NAPS 3.47 3.12 3.39 3.27 3.0169 2.0978 1.8937 10.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.17 0.94 1.27 0.98 1.09 1.13 2.49 -
P/RPS 0.98 0.84 1.36 1.09 1.29 0.64 1.22 -3.58%
P/EPS 22.04 52.53 25.61 18.12 17.23 18.33 38.41 -8.83%
EY 4.54 1.90 3.90 5.52 5.80 5.45 2.60 9.73%
DY 3.80 2.66 3.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.37 0.30 0.35 0.22 0.54 -7.41%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 25/11/22 30/11/21 30/11/20 28/11/19 29/11/18 27/11/17 -
Price 1.27 0.89 1.15 0.955 1.08 1.00 2.31 -
P/RPS 1.06 0.80 1.23 1.06 1.27 0.57 1.13 -1.05%
P/EPS 23.93 49.74 23.19 17.66 17.08 16.23 35.63 -6.41%
EY 4.18 2.01 4.31 5.66 5.86 6.16 2.81 6.83%
DY 3.50 2.81 3.48 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.34 0.29 0.35 0.19 0.50 -4.89%

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