[MNRB] YoY Quarter Result on 31-Dec-2024 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
31-Dec-2024 [#3]
Profit Trend
QoQ- 24.93%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 936,680 980,871 924,795 836,291 733,048 619,131 565,848 8.75%
PBT 140,096 97,390 78,512 -17,087 59,783 11,485 -23,458 -
Tax -24,236 -12,779 -7,278 -5,021 -12,797 -3,540 10,954 -
NP 115,860 84,611 71,234 -22,108 46,986 7,945 -12,504 -
-
NP to SH 115,860 84,611 71,234 -22,108 46,986 7,945 -12,504 -
-
Tax Rate 17.30% 13.12% 9.27% - 21.41% 30.82% - -
Total Cost 820,820 896,260 853,561 858,399 686,062 611,186 578,352 6.00%
-
Net Worth 3,334,889 2,787,793 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 20.01%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 3,334,889 2,787,793 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 20.01%
NOSH 782,837 783,086 783,086 783,086 783,086 783,086 767,050 0.33%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 12.37% 8.63% 7.70% -2.64% 6.41% 1.28% -2.21% -
ROE 3.47% 3.04% 2.84% -0.86% 1.94% 0.34% -1.12% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 119.65 125.26 118.10 106.79 99.26 80.47 142.62 -2.88%
EPS 14.80 10.80 9.10 -2.80 6.00 1.00 -3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 3.56 3.20 3.30 3.28 3.02 2.81 7.17%
Adjusted Per Share Value based on latest NOSH - 782,837
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 119.65 125.30 118.13 106.83 93.64 79.09 72.28 8.75%
EPS 14.80 10.81 9.10 -2.82 6.00 1.01 -1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 3.5611 3.201 3.3011 3.0942 2.9682 1.4242 20.01%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 2.25 1.22 0.88 1.12 0.975 1.12 0.935 -
P/RPS 1.88 0.97 0.75 1.05 0.98 1.39 0.66 19.04%
P/EPS 15.20 11.29 9.67 -39.67 15.32 108.46 -29.67 -
EY 6.58 8.86 10.34 -2.52 6.53 0.92 -3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.34 0.28 0.34 0.30 0.37 0.33 8.20%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 21/01/25 07/02/24 07/02/23 28/02/22 25/02/21 27/02/20 28/02/19 -
Price 2.18 1.42 0.915 1.12 0.965 1.00 1.24 -
P/RPS 1.82 1.13 0.77 1.05 0.97 1.24 0.87 13.07%
P/EPS 14.73 13.14 10.06 -39.67 15.17 96.84 -39.35 -
EY 6.79 7.61 9.94 -2.52 6.59 1.03 -2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.29 0.34 0.29 0.33 0.44 2.48%

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