[MNRB] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 5.1%
YoY- 28.97%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 816,792 1,048,659 935,601 843,577 724,533 584,831 636,706 4.23%
PBT 265,017 56,464 46,714 58,297 40,437 75,941 37,036 38.77%
Tax -32,386 -8,608 4,402 -8,916 -2,148 -15,139 -7,630 27.21%
NP 232,631 47,856 51,116 49,381 38,289 60,802 29,406 41.11%
-
NP to SH 232,631 47,856 51,116 49,381 38,289 60,802 29,406 41.11%
-
Tax Rate 12.22% 15.25% -9.42% 15.29% 5.31% 19.94% 20.60% -
Total Cost 584,161 1,000,803 884,485 794,196 686,244 524,029 607,300 -0.64%
-
Net Worth 3,171,501 2,576,359 2,623,344 2,560,697 2,380,260 1,418,054 1,530,904 12.89%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 3,171,501 2,576,359 2,623,344 2,560,697 2,380,260 1,418,054 1,530,904 12.89%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 319,604 16.09%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 28.48% 4.56% 5.46% 5.85% 5.28% 10.40% 4.62% -
ROE 7.34% 1.86% 1.95% 1.93% 1.61% 4.29% 1.92% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 104.30 133.91 119.48 107.72 93.75 120.01 199.22 -10.21%
EPS 29.71 6.10 6.50 6.00 5.00 12.50 9.20 21.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 3.29 3.35 3.27 3.08 2.91 4.79 -2.75%
Adjusted Per Share Value based on latest NOSH - 783,086
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 104.30 133.91 119.48 107.72 92.52 74.68 81.31 4.23%
EPS 29.71 6.11 6.53 6.31 4.89 7.76 3.76 41.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 3.29 3.35 3.27 3.0396 1.8109 1.955 12.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.79 0.93 1.08 1.30 0.565 1.03 2.64 -
P/RPS 1.72 0.69 0.90 1.21 0.60 0.86 1.33 4.37%
P/EPS 6.03 15.22 16.55 20.62 11.40 8.26 28.69 -22.87%
EY 16.60 6.57 6.04 4.85 8.77 12.11 3.49 29.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.32 0.40 0.18 0.35 0.55 -3.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 08/05/24 30/05/23 30/05/22 28/05/21 29/06/20 28/05/19 30/05/18 -
Price 2.32 1.00 1.00 1.20 0.705 0.955 2.46 -
P/RPS 2.22 0.75 0.84 1.11 0.75 0.80 1.23 10.33%
P/EPS 7.81 16.36 15.32 19.03 14.23 7.65 26.74 -18.53%
EY 12.80 6.11 6.53 5.25 7.03 13.07 3.74 22.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.30 0.30 0.37 0.23 0.33 0.51 1.86%

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