[MNRB] YoY TTM Result on 30-Sep-2020 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- -4.23%
YoY- 3.47%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 3,778,235 3,490,401 3,049,697 2,620,984 2,365,925 2,322,970 2,577,072 6.58%
PBT 270,901 44,724 215,928 157,112 151,537 161,328 145,197 10.94%
Tax -40,706 -14,981 -34,151 -17,716 -16,811 -47,722 -42,249 -0.61%
NP 230,195 29,743 181,777 139,396 134,726 113,606 102,948 14.34%
-
NP to SH 230,195 29,743 181,777 139,396 134,726 113,606 102,948 14.34%
-
Tax Rate 15.03% 33.50% 15.82% 11.28% 11.09% 29.58% 29.10% -
Total Cost 3,548,040 3,460,658 2,867,920 2,481,588 2,231,199 2,209,364 2,474,124 6.18%
-
Net Worth 2,717,315 2,443,234 2,654,668 2,560,697 2,362,514 1,642,769 1,482,967 10.61%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 34,847 39,154 62,646 - - - - -
Div Payout % 15.14% 131.64% 34.46% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,717,315 2,443,234 2,654,668 2,560,697 2,362,514 1,642,769 1,482,967 10.61%
NOSH 783,086 783,086 783,086 783,086 767,050 767,050 319,605 16.10%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.09% 0.85% 5.96% 5.32% 5.69% 4.89% 3.99% -
ROE 8.47% 1.22% 6.85% 5.44% 5.70% 6.92% 6.94% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 482.48 445.72 389.45 334.70 308.44 726.83 806.33 -8.19%
EPS 29.40 3.80 23.21 17.80 17.56 35.55 32.21 -1.50%
DPS 4.45 5.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 3.47 3.12 3.39 3.27 3.08 5.14 4.64 -4.72%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 482.48 445.72 389.45 334.70 302.13 296.64 329.09 6.58%
EPS 29.40 3.80 23.21 17.80 17.20 14.51 13.15 14.34%
DPS 4.45 5.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 3.47 3.12 3.39 3.27 3.0169 2.0978 1.8937 10.61%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.17 0.94 1.27 0.98 1.09 1.13 2.49 -
P/RPS 0.24 0.21 0.33 0.29 0.35 0.16 0.31 -4.17%
P/EPS 3.98 24.75 5.47 5.51 6.21 3.18 7.73 -10.46%
EY 25.12 4.04 18.28 18.16 16.11 31.46 12.94 11.68%
DY 3.80 5.32 6.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.37 0.30 0.35 0.22 0.54 -7.41%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 17/11/23 25/11/22 30/11/21 30/11/20 28/11/19 29/11/18 27/11/17 -
Price 1.27 0.89 1.15 0.955 1.08 1.00 2.31 -
P/RPS 0.26 0.20 0.30 0.29 0.35 0.14 0.29 -1.80%
P/EPS 4.32 23.43 4.95 5.36 6.15 2.81 7.17 -8.09%
EY 23.15 4.27 20.19 18.64 16.26 35.55 13.94 8.81%
DY 3.50 5.62 6.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.34 0.29 0.35 0.19 0.50 -4.89%

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