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

Stock

[MNRB] MNRB HOLDINGS BHD

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%

Quarter Report

MNRB Q1 Ended 30 June 2021_ Quarterly Results.PDF

Latest QR

Upcoming QR

MNRB's Result

MNRB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	3,673,946	3,718,669	3,344,776	3,026,491	2,564,116	2,277,758	2,412,587	7.25%
YoY %	-1.20%	11.18%	10.52%	18.03%	12.57%	-5.59%	-	-
Horiz. %	152.28%	154.14%	138.64%	125.45%	106.28%	94.41%	100.00%	-
PBT	518,867	242,251	68,416	216,055	165,673	119,700	164,961	21.02%
YoY %	114.19%	254.09%	-68.33%	30.41%	38.41%	-27.44%	-	-
Horiz. %	314.54%	146.85%	41.47%	130.97%	100.43%	72.56%	100.00%	-
Tax	-67,854	-39,610	-13,854	-30,754	-20,117	-13,792	-50,334	5.09%
YoY %	-71.31%	-185.91%	54.95%	-52.88%	-45.86%	72.60%	-	-
Horiz. %	134.81%	78.69%	27.52%	61.10%	39.97%	27.40%	100.00%	-
NP	451,013	202,641	54,562	185,301	145,556	105,908	114,627	25.62%
YoY %	122.57%	271.40%	-70.55%	27.31%	37.44%	-7.61%	-	-
Horiz. %	393.46%	176.78%	47.60%	161.66%	126.98%	92.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	451,013	202,641	54,562	185,301	145,556	105,908	114,627	25.62%
YoY %	122.57%	271.40%	-70.55%	27.31%	37.44%	-7.61%	-	-
Horiz. %	393.46%	176.78%	47.60%	161.66%	126.98%	92.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.08%	16.35%	20.25%	14.23%	12.14%	11.52%	30.51%	-
YoY %	-20.00%	-19.26%	42.30%	17.22%	5.38%	-62.24%	-	-
Horiz. %	42.87%	53.59%	66.37%	46.64%	39.79%	37.76%	100.00%	-
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%
YoY %	-8.34%	6.86%	15.80%	17.47%	11.36%	-5.49%	-	-
Horiz. %	140.25%	153.01%	143.18%	123.64%	105.25%	94.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	20.18%	9.97%	-7.16%	5.02%	8.20%	42.77%	-	-
Horiz. %	199.02%	165.61%	150.59%	162.22%	154.47%	142.77%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	34,847	19,577	50,900	31,323	-	-	-	-
YoY %	78.00%	-61.54%	62.50%	0.00%	-	-	-	-
Horiz. %	111.25%	62.50%	162.50%	100.00%	-	-	-	-
Div Payout %	7.73%	9.66%	93.29%	16.90%	-	-	-	-
YoY %	-19.98%	-89.65%	452.01%	0.00%	-	-	-	-
Horiz. %	45.74%	57.16%	552.01%	100.00%	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
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%
YoY %	20.18%	9.97%	-7.16%	5.02%	8.20%	42.77%	-	-
Horiz. %	199.02%	165.61%	150.59%	162.22%	154.47%	142.77%	100.00%	-
NOSH	783,086	783,086	783,086	783,086	783,086	767,050	319,604	16.09%
YoY %	0.00%	0.00%	0.00%	0.00%	2.09%	140.00%	-	-
Horiz. %	245.02%	245.02%	245.02%	245.02%	245.02%	240.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	12.28%	5.45%	1.63%	6.12%	5.68%	4.65%	4.75%	-
YoY %	125.32%	234.36%	-73.37%	7.75%	22.15%	-2.11%	-	-
Horiz. %	258.53%	114.74%	34.32%	128.84%	119.58%	97.89%	100.00%	-
ROE	14.01%	7.57%	2.24%	7.06%	5.83%	4.59%	7.09%	-
YoY %	85.07%	237.95%	-68.27%	21.10%	27.02%	-35.26%	-	-
Horiz. %	197.60%	106.77%	31.59%	99.58%	82.23%	64.74%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	469.16	474.87	427.13	386.48	327.44	296.95	754.87	-7.61%
YoY %	-1.20%	11.18%	10.52%	18.03%	10.27%	-60.66%	-	-
Horiz. %	62.15%	62.91%	56.58%	51.20%	43.38%	39.34%	100.00%	-
EPS	57.59	25.88	6.97	23.66	18.59	13.81	35.87	8.20%
YoY %	122.53%	271.31%	-70.54%	27.27%	34.61%	-61.50%	-	-
Horiz. %	160.55%	72.15%	19.43%	65.96%	51.83%	38.50%	100.00%	-
DPS	4.45	2.50	6.50	4.00	0.00	0.00	0.00	-
YoY %	78.00%	-61.54%	62.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.25%	62.50%	162.50%	100.00%	-	-	-	-
NAPS	4.11	3.42	3.11	3.35	3.19	3.01	5.06	-3.40%
YoY %	20.18%	9.97%	-7.16%	5.02%	5.98%	-40.51%	-	-
Horiz. %	81.23%	67.59%	61.46%	66.21%	63.04%	59.49%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 783,086
RPS	469.16	474.87	427.13	386.48	327.44	290.87	308.09	7.25%
YoY %	-1.20%	11.18%	10.52%	18.03%	12.57%	-5.59%	-	-
Horiz. %	152.28%	154.13%	138.64%	125.44%	106.28%	94.41%	100.00%	-
EPS	57.59	25.88	6.97	23.66	18.59	13.52	14.64	25.61%
YoY %	122.53%	271.31%	-70.54%	27.27%	37.50%	-7.65%	-	-
Horiz. %	393.37%	176.78%	47.61%	161.61%	126.98%	92.35%	100.00%	-
DPS	4.45	2.50	6.50	4.00	0.00	0.00	0.00	-
YoY %	78.00%	-61.54%	62.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	111.25%	62.50%	162.50%	100.00%	-	-	-	-
NAPS	4.11	3.42	3.11	3.35	3.19	2.9484	2.0652	12.14%
YoY %	20.18%	9.97%	-7.16%	5.02%	8.19%	42.77%	-	-
Horiz. %	199.01%	165.60%	150.59%	162.21%	154.46%	142.77%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	140.00%	-13.04%	-30.30%	50.00%	-40.54%	19.35%	-	-
Horiz. %	154.84%	64.52%	74.19%	106.45%	70.97%	119.35%	100.00%	-
P/EPS	3.92	3.73	14.07	5.41	3.90	7.89	6.55	-8.19%
YoY %	5.09%	-73.49%	160.07%	38.72%	-50.57%	20.46%	-	-
Horiz. %	59.85%	56.95%	214.81%	82.60%	59.54%	120.46%	100.00%	-
EY	25.48	26.82	7.11	18.49	25.64	12.67	15.26	8.91%
YoY %	-5.00%	277.22%	-61.55%	-27.89%	102.37%	-16.97%	-	-
Horiz. %	166.97%	175.75%	46.59%	121.17%	168.02%	83.03%	100.00%	-
DY	1.97	2.59	6.63	3.13	0.00	0.00	0.00	-
YoY %	-23.94%	-60.94%	111.82%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.94%	82.75%	211.82%	100.00%	-	-	-	-
P/NAPS	0.55	0.28	0.32	0.38	0.23	0.36	0.46	3.02%
YoY %	96.43%	-12.50%	-15.79%	65.22%	-36.11%	-21.74%	-	-
Horiz. %	119.57%	60.87%	69.57%	82.61%	50.00%	78.26%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	138.10%	-8.70%	-34.29%	34.62%	-29.73%	60.87%	-	-
Horiz. %	217.39%	91.30%	100.00%	152.17%	113.04%	160.87%	100.00%	-
P/EPS	4.06	3.94	13.99	5.71	4.57	7.89	4.85	-2.91%
YoY %	3.05%	-71.84%	145.01%	24.95%	-42.08%	62.68%	-	-
Horiz. %	83.71%	81.24%	288.45%	117.73%	94.23%	162.68%	100.00%	-
EY	24.61	25.37	7.15	17.53	21.87	12.67	20.61	2.99%
YoY %	-3.00%	254.83%	-59.21%	-19.84%	72.61%	-38.52%	-	-
Horiz. %	119.41%	123.10%	34.69%	85.06%	106.11%	61.48%	100.00%	-
DY	1.90	2.45	6.67	2.96	0.00	0.00	0.00	-
YoY %	-22.45%	-63.27%	125.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	64.19%	82.77%	225.34%	100.00%	-	-	-	-
P/NAPS	0.57	0.30	0.31	0.40	0.27	0.36	0.34	8.98%
YoY %	90.00%	-3.23%	-22.50%	48.15%	-25.00%	5.88%	-	-
Horiz. %	167.65%	88.24%	91.18%	117.65%	79.41%	105.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos