[MNRB] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -1.9%
YoY- 30.4%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 3,713,053 3,778,235 3,490,401 3,049,697 2,620,984 2,365,925 2,322,970 8.12%
PBT 574,805 270,901 44,724 215,928 157,112 151,537 161,328 23.56%
Tax -72,619 -40,706 -14,981 -34,151 -17,716 -16,811 -47,722 7.24%
NP 502,186 230,195 29,743 181,777 139,396 134,726 113,606 28.07%
-
NP to SH 502,186 230,195 29,743 181,777 139,396 134,726 113,606 28.07%
-
Tax Rate 12.63% 15.03% 33.50% 15.82% 11.28% 11.09% 29.58% -
Total Cost 3,210,867 3,548,040 3,460,658 2,867,920 2,481,588 2,231,199 2,209,364 6.42%
-
Net Worth 3,312,462 2,717,315 2,443,234 2,654,668 2,560,697 2,362,514 1,642,769 12.38%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 78,308 34,847 39,154 62,646 - - - -
Div Payout % 15.59% 15.14% 131.64% 34.46% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 3,312,462 2,717,315 2,443,234 2,654,668 2,560,697 2,362,514 1,642,769 12.38%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 767,050 0.34%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.52% 6.09% 0.85% 5.96% 5.32% 5.69% 4.89% -
ROE 15.16% 8.47% 1.22% 6.85% 5.44% 5.70% 6.92% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 474.16 482.48 445.72 389.45 334.70 308.44 726.83 -6.86%
EPS 64.13 29.40 3.80 23.21 17.80 17.56 35.55 10.32%
DPS 10.00 4.45 5.00 8.00 0.00 0.00 0.00 -
NAPS 4.23 3.47 3.12 3.39 3.27 3.08 5.14 -3.19%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 474.16 482.48 445.72 389.45 334.70 302.13 296.64 8.12%
EPS 64.13 29.40 3.80 23.21 17.80 17.20 14.51 28.07%
DPS 10.00 4.45 5.00 8.00 0.00 0.00 0.00 -
NAPS 4.23 3.47 3.12 3.39 3.27 3.0169 2.0978 12.38%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.37 1.17 0.94 1.27 0.98 1.09 1.13 -
P/RPS 0.50 0.24 0.21 0.33 0.29 0.35 0.16 20.89%
P/EPS 3.70 3.98 24.75 5.47 5.51 6.21 3.18 2.55%
EY 27.06 25.12 4.04 18.28 18.16 16.11 31.46 -2.47%
DY 4.22 3.80 5.32 6.30 0.00 0.00 0.00 -
P/NAPS 0.56 0.34 0.30 0.37 0.30 0.35 0.22 16.83%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 23/10/24 17/11/23 25/11/22 30/11/21 30/11/20 28/11/19 29/11/18 -
Price 2.11 1.27 0.89 1.15 0.955 1.08 1.00 -
P/RPS 0.45 0.26 0.20 0.30 0.29 0.35 0.14 21.46%
P/EPS 3.29 4.32 23.43 4.95 5.36 6.15 2.81 2.66%
EY 30.39 23.15 4.27 20.19 18.64 16.26 35.55 -2.57%
DY 4.74 3.50 5.62 6.96 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.29 0.34 0.29 0.35 0.19 17.48%

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