MNRB HOLDINGS BHD

KLSE (MYR): MNRB (6459)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

2.56

Today's Change

0.00 (0.00%)

Day's Change

2.54 - 2.61

Trading Volume

1,777,700

Financial

Show?
Last 10 FY Result
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 3,602,444 3,602,444 3,602,444 3,691,963 3,244,964 2,853,945 2,558,910 2,256,803 2,473,839 2,531,796 2,516,431 2,385,530 4.68%
PBT 498,330 498,332 498,330 150,073 127,478 223,270 150,976 119,460 188,760 98,927 -31,048 190,705 11.25%
Tax -69,986 -69,985 -69,986 -30,249 -13,060 -33,741 -18,314 -23,186 -51,973 -27,757 -7,781 -51,557 3.45%
NP 428,344 428,347 428,344 119,824 114,418 189,529 132,662 96,274 136,787 71,170 -38,829 139,148 13.29%
-
NP to SH 428,344 428,347 428,344 119,824 114,418 189,529 132,662 96,274 136,787 71,170 -38,829 139,148 13.29%
-
Tax Rate 14.04% 14.04% 14.04% 20.16% 10.24% 15.11% 12.13% 19.41% 27.53% 28.06% - 27.03% -
Total Cost 3,174,100 3,174,097 3,174,100 3,572,139 3,130,546 2,664,416 2,426,248 2,160,529 2,337,052 2,460,626 2,555,260 2,246,382 3.91%
-
Net Worth 3,171,501 3,171,501 3,171,501 2,576,359 2,623,344 2,560,697 2,380,260 1,418,054 1,530,904 1,143,122 1,328,725 1,348,099 9.96%
Dividend
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 34,847 34,847 34,847 19,577 31,323 23,492 - - - - - - -
Div Payout % 8.14% 8.14% 8.14% 16.34% 27.38% 12.40% - - - - - - -
Equity
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 3,171,501 3,171,501 3,171,501 2,576,359 2,623,344 2,560,697 2,380,260 1,418,054 1,530,904 1,143,122 1,328,725 1,348,099 9.96%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 767,050 319,604 319,604 212,936 212,969 15.55%
Ratio Analysis
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 11.89% 11.89% 11.89% 3.25% 3.53% 6.64% 5.18% 4.27% 5.53% 2.81% -1.54% 5.83% -
ROE 13.51% 13.51% 13.51% 4.65% 4.36% 7.40% 5.57% 6.79% 8.94% 6.23% -2.92% 10.32% -
Per Share
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 460.03 460.03 460.03 471.46 414.38 364.45 331.12 463.12 774.03 983.37 1,181.77 1,120.13 -9.40%
EPS 54.70 54.70 54.70 15.30 14.60 24.00 17.00 19.80 42.80 27.60 -18.20 65.30 -1.94%
DPS 4.45 4.45 4.45 2.50 4.00 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 4.05 4.05 3.29 3.35 3.27 3.08 2.91 4.79 4.44 6.24 6.33 -4.83%
Adjusted Per Share Value based on latest NOSH - 783,086
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 460.03 460.03 460.03 471.46 414.38 364.45 326.77 288.19 315.91 323.31 321.35 304.63 4.68%
EPS 54.70 54.70 54.70 15.30 14.61 24.20 16.94 12.29 17.47 9.09 -4.96 17.77 13.29%
DPS 4.45 4.45 4.45 2.50 4.00 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.05 4.05 4.05 3.29 3.35 3.27 3.0396 1.8109 1.955 1.4598 1.6968 1.7215 9.96%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 29/03/24 29/03/24 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.79 1.79 1.79 0.93 1.08 1.30 0.565 1.03 2.64 2.43 2.86 3.58 -
P/RPS 0.39 0.39 0.39 0.20 0.26 0.36 0.17 0.22 0.34 0.25 0.24 0.32 2.22%
P/EPS 3.27 3.27 3.27 6.08 7.39 5.37 3.29 5.21 6.17 8.79 -15.68 5.48 -5.57%
EY 30.56 30.56 30.56 16.45 13.53 18.62 30.38 19.18 16.21 11.38 -6.38 18.25 5.88%
DY 2.49 2.49 2.49 2.69 3.70 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.44 0.28 0.32 0.40 0.18 0.35 0.55 0.55 0.46 0.57 -2.83%
Price Multiplier on Announcement Date
AQR T4Q 31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 08/05/24 08/05/24 08/05/24 30/05/23 30/05/22 28/05/21 29/06/20 28/05/19 30/05/18 30/05/17 31/05/16 29/05/15 -
Price 2.32 2.32 2.32 1.00 1.00 1.20 0.705 0.955 2.46 2.43 3.03 3.75 -
P/RPS 0.50 0.50 0.50 0.21 0.24 0.33 0.21 0.21 0.32 0.25 0.26 0.33 4.72%
P/EPS 4.24 4.24 4.24 6.54 6.84 4.96 4.11 4.83 5.75 8.79 -16.62 5.74 -3.30%
EY 23.58 23.58 23.58 15.30 14.61 20.17 24.35 20.69 17.40 11.38 -6.02 17.42 3.41%
DY 1.92 1.92 1.92 2.50 4.00 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.57 0.30 0.30 0.37 0.23 0.33 0.51 0.55 0.49 0.59 -0.38%

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
9 people like this. Showing 50 of 3,857 comments

wallstreetrookieNEW

My DDM model (based on future dividend payouts) shows a bull case of RM3.30 and a base case of RM2.89

6 days ago

klee

if today can close above 2.63,will see 3.00 very soon

6 days ago

klee

Rocket kambing !

6 days ago

pang72

$3.0 is nothing la..

29c eps...how to be $3....

SO LOW MEH?

STEADY MOBING UPWARD TO ON PAR WITH TAKAFUL - $3.76 NEXT STOP

6 days ago

pang72

Please note that the NTA is $4.05...
Your beautiful reference price

6 days ago

pang72

Shld considered all in MNRB:)

6 days ago

pang72

Before it gone noise or attracted by some one..... Hamtam kasih dia kuat kuat

6 days ago

pang72

$2.60 hamtam habis:)

6 days ago

klee

this is ytl 2 wakaka

6 days ago

klee

eh u belum all in ka pang? kikiki

6 days ago

klee

ok la ,dun consider too long ya

6 days ago

pang72

Takaful eps 8.4c at $3.79
Lpi eps 25.43c at $12.18
Allianz eps 30.56c at $21.68
MNRB eps 29.71 at $2.60

So, what is the logic of MNRB can't value as takaful ( worst case) - $3.76??
I will think it shld.. And tutup MATA pun $3.76

6 days ago

pang72

Klee,
Belum all in.... But after 14May24 5.00pm, I all in...

Niama....

Don't let me down... MNRB... Else my backside fired up

6 days ago

pang72

I look see look see...
This MNRB is really unbeatable as of now..
No other stock. ... Yet can compete.
Some more is insurance..
Taiko is PNB..
... Every criteria Tick Tock Tick

Not goreng stock..

6 days ago

Johnzhang

Takaful’s capitalization is $3.2 b .
Whereas , MNRB’s capitalization is only $2b
MNRB capitalization should match Takaful’s based on its annual insurance premium underwritten and its profitability.
Therefore, MNRB has 50% upside potential from today’s price of $2.60 per share .

6 days ago

pang72

Thanks John.
Good one..
Sure and very sure 50% minimum upside from today :)

6 days ago

Rambutan9

Johnzhang, you really do some research before making your comments.I like what you said.

6 days ago

klee

Yup.Even the ytl twins have to stand aside for mnrb.

Look at the stats...


Market Summary
>
MNRB Holdings Bhd
2.60 MYR
+0.84 (47.73%)past month

6 days ago

pang72

... Quietly... Here..
All goes to buy glove stock..
...

OK! Peacefully

5 days ago

klee

hahaha of course la pang...
let it rest a while

5 days ago

klee

Tq Biden for your contribution to msian economy,lets see klci 1650

5 days ago

pang72

.... Rest a while for better run ahead after people realising MNRB is rank top 3 in EPS among all stock.... But, trade pe2. 5

5 days ago

klee

lets break 2.63 this afternoon

5 days ago

wallstreetrookieNEW

Allianz SE reported 6.8% higher profit for the first quarter amid strong results from the non-life insurance business and inflows at its bond manager Pacific Investment Management Co.

Group operating profit climbed to €3.99 billion ($4.3 billion), driven by better-than-expected results in property-casualty insurance, Allianz said Wednesday. Pimco attracted €32.4 billion from outside clients, the best quarter in at least five years, reversing outflows at the end of last year.

Allianz Chief Executive Officer Oliver Baete is relying on the asset management business, which also includes Allianz Global Investors, to diversify the company beyond insurance. After a challenging two years that saw some clients flee fixed-income securities, Pimco is now profiting from returning investor appetite for bonds as interest rates are expected to have peaked.

5 days ago

StartOfTheBull

Rest a while could mean an opportunity for those who miss the boat. LOL

5 days ago

klee

yessss break 2.63....

5 days ago

pang72

2.61 up 1c closing from red!
Amazing MNRB!!

5 days ago

pang72

As usual, red turns green while closing..

4 days ago

pang72

Pe2. 5 wow:)

4 days ago

Jack888

side way now ... waiting for another chances to move higher stage...wait to see 3.00 and above....coming soon.

4 days ago

klee

thats y i say dont allianz,lpi....kikiki...

4 days ago

Jack888

Ready to booommmm ???

3 days ago

mystery

No power still, how to boommmm

3 days ago

pang72

ALLIANZ fire up, so will MNRB..
Wait for the best to come
29c eps as comparable to big name Lpi, alliance..
Never wrong in mnrb

3 days ago

pang72

Patient patient

3 days ago

pang72

Hihi...
Still red...
Wait for mbb report to rerating MNRB..
By the time shld over $3

3 days ago

pang72

ALLIANZ up 5% to $23.2
Mnrb is coming back in power

3 days ago

StartOfTheBull

Manulife too, has started reversal.

3 days ago

StartOfTheBull

Need to digest profit taking first.

3 days ago

pang72

... Normally 4 to 5 trading days for correction... for super stock like mnrb

3 days ago

pang72

The chart is very nice corrected..
See the beauty

3 days ago

GLNT

Just hold. MNRB should be above RM4. Plenty of upside to catch up with Takaful, Allianz, LPI.

3 days ago

George Ngc

one thing i dont understand about this MNBR cash in bank... why only have 127 millions of cash in bank since this company every years make 100 millions abouve profit ? this latest financial year make 428 millions of profit ... Where this profit money go ? why no increase in cash in bank since got huge profit ???

1 second ago

11 hours ago

danchong

According to the last QR, Financial and other assets RM11,412,544.

11 hours ago

George Ngc

asset RM11,412,544 is 11.4 millions ?

11 hours ago

George Ngc

Normally a company make huge profit you can see the company cash in bank increased a lot... look at Harta, Supermax, Kossan, MPI all make huge money with. 1000 millions of cash in Bank..... just dont understand this company profit goes where ....

11 hours ago

danchong

sorry it is RM11,412,544,000.00

6 hours ago

George Ngc

#danchong Thanks for your useful infor

5 hours ago

wallstreetrookieNEW

@George Ngc cause MNRB is an insurance company and insurance co re-invest their profits into equities and fixed income assets. This is also the reason why Warren Buffett loves the insurance industry so much. Almost unlimited supply of money from life and motor insurance and then funnel all the profits and investment returns into buying up more assets.

5 hours ago

wallstreetrookieNEW

You cannot analyze an insurance company by using the valuation model for consumer discretionary and healthcare companies. It's apple and oranges dude

5 hours ago

Post a Comment