[MNRB] YoY Quarter Result on 31-Mar-2015 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 540.49%
YoY- 18.4%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 636,706 713,492 690,939 629,168 590,995 580,958 437,975 6.43%
PBT 37,036 35,831 7,812 106,924 93,196 59,846 54,063 -6.10%
Tax -7,630 -10,397 -11,438 -18,447 -18,468 -14,546 -17,545 -12.95%
NP 29,406 25,434 -3,626 88,477 74,728 45,300 36,518 -3.54%
-
NP to SH 29,406 25,434 -3,626 88,477 74,728 45,300 36,518 -3.54%
-
Tax Rate 20.60% 29.02% 146.42% 17.25% 19.82% 24.31% 32.45% -
Total Cost 607,300 688,058 694,565 540,691 516,267 535,658 401,457 7.13%
-
Net Worth 1,530,904 1,143,122 1,329,305 1,278,083 1,222,022 1,071,937 1,065,025 6.23%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,530,904 1,143,122 1,329,305 1,278,083 1,222,022 1,071,937 1,065,025 6.23%
NOSH 319,604 319,604 213,029 213,013 212,895 214,387 213,005 6.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.62% 3.56% -0.52% 14.06% 12.64% 7.80% 8.34% -
ROE 1.92% 2.22% -0.27% 6.92% 6.12% 4.23% 3.43% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 199.22 277.13 324.34 295.36 277.60 270.99 205.62 -0.52%
EPS 9.20 9.90 -1.70 41.50 35.10 21.30 17.10 -9.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 4.44 6.24 6.00 5.74 5.00 5.00 -0.71%
Adjusted Per Share Value based on latest NOSH - 213,013
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 81.31 91.11 88.23 80.34 75.47 74.19 55.93 6.43%
EPS 3.76 3.25 -0.46 11.30 9.54 5.78 4.66 -3.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.955 1.4598 1.6975 1.6321 1.5605 1.3689 1.36 6.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.64 2.43 2.86 3.58 3.72 2.94 2.62 -
P/RPS 1.33 0.88 0.88 1.21 1.34 1.08 1.27 0.77%
P/EPS 28.69 24.60 -168.03 8.62 10.60 13.91 15.28 11.06%
EY 3.49 4.07 -0.60 11.60 9.44 7.19 6.54 -9.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.46 0.60 0.65 0.59 0.52 0.93%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 31/05/16 29/05/15 27/05/14 31/05/13 31/05/12 -
Price 2.46 2.43 3.03 3.75 3.78 3.78 2.48 -
P/RPS 1.23 0.88 0.93 1.27 1.36 1.39 1.21 0.27%
P/EPS 26.74 24.60 -178.01 9.03 10.77 17.89 14.47 10.77%
EY 3.74 4.07 -0.56 11.08 9.29 5.59 6.91 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.49 0.63 0.66 0.76 0.50 0.33%

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