[MNRB] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -18.82%
YoY- 15.62%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 843,577 724,533 584,831 636,706 713,492 690,939 629,168 5.00%
PBT 58,297 40,437 75,941 37,036 35,831 7,812 106,924 -9.60%
Tax -8,916 -2,148 -15,139 -7,630 -10,397 -11,438 -18,447 -11.40%
NP 49,381 38,289 60,802 29,406 25,434 -3,626 88,477 -9.25%
-
NP to SH 49,381 38,289 60,802 29,406 25,434 -3,626 88,477 -9.25%
-
Tax Rate 15.29% 5.31% 19.94% 20.60% 29.02% 146.42% 17.25% -
Total Cost 794,196 686,244 524,029 607,300 688,058 694,565 540,691 6.61%
-
Net Worth 2,560,697 2,380,260 1,418,054 1,530,904 1,143,122 1,329,305 1,278,083 12.26%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 2,560,697 2,380,260 1,418,054 1,530,904 1,143,122 1,329,305 1,278,083 12.26%
NOSH 783,086 783,086 767,050 319,604 319,604 213,029 213,013 24.20%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.85% 5.28% 10.40% 4.62% 3.56% -0.52% 14.06% -
ROE 1.93% 1.61% 4.29% 1.92% 2.22% -0.27% 6.92% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 107.72 93.75 120.01 199.22 277.13 324.34 295.36 -15.46%
EPS 6.00 5.00 12.50 9.20 9.90 -1.70 41.50 -27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.08 2.91 4.79 4.44 6.24 6.00 -9.61%
Adjusted Per Share Value based on latest NOSH - 319,604
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 107.72 92.52 74.68 81.31 91.11 88.23 80.34 5.00%
EPS 6.31 4.89 7.76 3.76 3.25 -0.46 11.30 -9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.0396 1.8109 1.955 1.4598 1.6975 1.6321 12.26%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.30 0.565 1.03 2.64 2.43 2.86 3.58 -
P/RPS 1.21 0.60 0.86 1.33 0.88 0.88 1.21 0.00%
P/EPS 20.62 11.40 8.26 28.69 24.60 -168.03 8.62 15.63%
EY 4.85 8.77 12.11 3.49 4.07 -0.60 11.60 -13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.18 0.35 0.55 0.55 0.46 0.60 -6.52%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/06/20 28/05/19 30/05/18 30/05/17 31/05/16 29/05/15 -
Price 1.20 0.705 0.955 2.46 2.43 3.03 3.75 -
P/RPS 1.11 0.75 0.80 1.23 0.88 0.93 1.27 -2.21%
P/EPS 19.03 14.23 7.65 26.74 24.60 -178.01 9.03 13.21%
EY 5.25 7.03 13.07 3.74 4.07 -0.56 11.08 -11.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.23 0.33 0.51 0.55 0.49 0.63 -8.48%

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