[MNRB] YoY TTM Result on 30-Jun-2021 [#1]

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -2.23%
YoY- 27.31%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,673,946 3,718,669 3,344,776 3,026,491 2,564,116 2,277,758 2,412,587 7.25%
PBT 518,867 242,251 68,416 216,055 165,673 119,700 164,961 21.02%
Tax -67,854 -39,610 -13,854 -30,754 -20,117 -13,792 -50,334 5.09%
NP 451,013 202,641 54,562 185,301 145,556 105,908 114,627 25.62%
-
NP to SH 451,013 202,641 54,562 185,301 145,556 105,908 114,627 25.62%
-
Tax Rate 13.08% 16.35% 20.25% 14.23% 12.14% 11.52% 30.51% -
Total Cost 3,222,933 3,516,028 3,290,214 2,841,190 2,418,560 2,171,850 2,297,960 5.79%
-
Net Worth 3,218,486 2,678,161 2,435,399 2,623,340 2,498,050 2,308,820 1,617,197 12.14%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 34,847 19,577 50,900 31,323 - - - -
Div Payout % 7.73% 9.66% 93.29% 16.90% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 3,218,486 2,678,161 2,435,399 2,623,340 2,498,050 2,308,820 1,617,197 12.14%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 319,604 16.09%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.28% 5.45% 1.63% 6.12% 5.68% 4.65% 4.75% -
ROE 14.01% 7.57% 2.24% 7.06% 5.83% 4.59% 7.09% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 469.16 474.87 427.13 386.48 327.44 296.95 754.87 -7.61%
EPS 57.59 25.88 6.97 23.66 18.59 13.81 35.87 8.20%
DPS 4.45 2.50 6.50 4.00 0.00 0.00 0.00 -
NAPS 4.11 3.42 3.11 3.35 3.19 3.01 5.06 -3.40%
Adjusted Per Share Value based on latest NOSH - 783,086
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 469.16 474.87 427.13 386.48 327.44 290.87 308.09 7.25%
EPS 57.59 25.88 6.97 23.66 18.59 13.52 14.64 25.61%
DPS 4.45 2.50 6.50 4.00 0.00 0.00 0.00 -
NAPS 4.11 3.42 3.11 3.35 3.19 2.9484 2.0652 12.14%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.26 0.965 0.98 1.28 0.725 1.09 2.35 -
P/RPS 0.48 0.20 0.23 0.33 0.22 0.37 0.31 7.55%
P/EPS 3.92 3.73 14.07 5.41 3.90 7.89 6.55 -8.19%
EY 25.48 26.82 7.11 18.49 25.64 12.67 15.26 8.91%
DY 1.97 2.59 6.63 3.13 0.00 0.00 0.00 -
P/NAPS 0.55 0.28 0.32 0.38 0.23 0.36 0.46 3.02%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 16/08/24 30/08/23 30/08/22 30/08/21 26/08/20 28/08/19 27/08/18 -
Price 2.34 1.02 0.975 1.35 0.85 1.09 1.74 -
P/RPS 0.50 0.21 0.23 0.35 0.26 0.37 0.23 13.80%
P/EPS 4.06 3.94 13.99 5.71 4.57 7.89 4.85 -2.91%
EY 24.61 25.37 7.15 17.53 21.87 12.67 20.61 2.99%
DY 1.90 2.45 6.67 2.96 0.00 0.00 0.00 -
P/NAPS 0.57 0.30 0.31 0.40 0.27 0.36 0.34 8.98%

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