[MNRB] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 15.18%
YoY- 139.18%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 3,578,905 3,152,940 2,734,901 2,419,208 2,308,678 2,559,871 2,509,243 6.09%
PBT 140,323 139,058 205,410 186,480 80,555 186,993 70,908 12.04%
Tax -17,238 -26,375 -26,973 -31,305 -15,677 -55,113 -28,798 -8.19%
NP 123,085 112,683 178,437 155,175 64,878 131,880 42,110 19.56%
-
NP to SH 123,085 112,683 178,437 155,175 64,878 131,880 42,110 19.56%
-
Tax Rate 12.28% 18.97% 13.13% 16.79% 19.46% 29.47% 40.61% -
Total Cost 3,455,820 3,040,257 2,556,464 2,264,033 2,243,800 2,427,991 2,467,133 5.77%
-
Net Worth 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 16.10%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 39,154 62,646 - - - - - -
Div Payout % 31.81% 55.60% - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 16.10%
NOSH 783,086 783,086 783,086 783,086 767,050 319,604 236,744 22.05%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.44% 3.57% 6.52% 6.41% 2.81% 5.15% 1.68% -
ROE 4.91% 4.36% 7.37% 6.68% 5.82% 8.72% 4.12% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 457.03 402.63 370.33 314.42 581.88 800.95 1,059.90 -13.07%
EPS 15.72 14.39 24.16 20.17 16.35 41.26 17.79 -2.03%
DPS 5.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.30 3.28 3.02 2.81 4.73 4.32 -4.87%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 457.03 402.63 349.25 308.93 294.82 326.89 320.43 6.09%
EPS 15.72 14.39 22.79 19.82 8.28 16.84 5.38 19.55%
DPS 5.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.30 3.0933 2.9673 1.4237 1.9305 1.306 16.10%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.88 1.12 0.975 1.12 0.935 2.30 1.98 -
P/RPS 0.19 0.28 0.26 0.36 0.16 0.29 0.19 0.00%
P/EPS 5.60 7.78 4.04 5.55 5.72 5.57 11.13 -10.81%
EY 17.86 12.85 24.78 18.01 17.49 17.94 8.98 12.13%
DY 5.68 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.30 0.37 0.33 0.49 0.46 -7.93%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 07/02/23 28/02/22 25/02/21 27/02/20 28/02/19 28/02/18 27/02/17 -
Price 0.915 1.12 0.965 1.00 1.24 2.62 2.33 -
P/RPS 0.20 0.28 0.26 0.32 0.21 0.33 0.22 -1.57%
P/EPS 5.82 7.78 3.99 4.96 7.58 6.35 13.10 -12.64%
EY 17.18 12.85 25.04 20.17 13.19 15.75 7.63 14.47%
DY 5.46 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.29 0.33 0.44 0.55 0.54 -9.83%

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