Highlights

[MNRB] QoQ Quarter Result on 2018-09-30 [#2]

Stock [MNRB]: MNRB HOLDINGS BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -30.34%    YoY -     -4.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 565,278 584,831 565,848 561,801 544,323 636,706 580,140 -1.72%
  QoQ % -3.34% 3.35% 0.72% 3.21% -14.51% 9.75% -
  Horiz. % 97.44% 100.81% 97.54% 96.84% 93.83% 109.75% 100.00%
PBT 43,282 75,941 -23,458 23,935 43,042 37,036 57,315 -17.12%
  QoQ % -43.01% 423.73% -198.01% -44.39% 16.22% -35.38% -
  Horiz. % 75.52% 132.50% -40.93% 41.76% 75.10% 64.62% 100.00%
Tax -5,370 -15,139 10,954 -4,237 -14,764 -7,630 -21,091 -59.93%
  QoQ % 64.53% -238.21% 358.53% 71.30% -93.50% 63.82% -
  Horiz. % 25.46% 71.78% -51.94% 20.09% 70.00% 36.18% 100.00%
NP 37,912 60,802 -12,504 19,698 28,278 29,406 36,224 3.09%
  QoQ % -37.65% 586.26% -163.48% -30.34% -3.84% -18.82% -
  Horiz. % 104.66% 167.85% -34.52% 54.38% 78.06% 81.18% 100.00%
NP to SH 37,912 60,802 -12,504 19,698 28,278 29,406 36,224 3.09%
  QoQ % -37.65% 586.26% -163.48% -30.34% -3.84% -18.82% -
  Horiz. % 104.66% 167.85% -34.52% 54.38% 78.06% 81.18% 100.00%
Tax Rate 12.41 % 19.94 % - % 17.70 % 34.30 % 20.60 % 36.80 % -51.65%
  QoQ % -37.76% 0.00% 0.00% -48.40% 66.50% -44.02% -
  Horiz. % 33.72% 54.18% 0.00% 48.10% 93.21% 55.98% 100.00%
Total Cost 527,366 524,029 578,352 542,103 516,045 607,300 543,916 -2.04%
  QoQ % 0.64% -9.39% 6.69% 5.05% -15.03% 11.65% -
  Horiz. % 96.96% 96.34% 106.33% 99.67% 94.88% 111.65% 100.00%
Net Worth 2,308,820 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 32.72%
  QoQ % 62.82% 27.19% -32.13% 1.58% 5.64% 1.27% -
  Horiz. % 152.73% 93.80% 73.75% 108.67% 106.98% 101.27% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 2,308,820 1,418,054 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 32.72%
  QoQ % 62.82% 27.19% -32.13% 1.58% 5.64% 1.27% -
  Horiz. % 152.73% 93.80% 73.75% 108.67% 106.98% 101.27% 100.00%
NOSH 767,050 487,304 396,765 319,605 319,604 319,604 319,605 79.54%
  QoQ % 57.41% 22.82% 24.14% 0.00% 0.00% -0.00% -
  Horiz. % 240.00% 152.47% 124.14% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.71 % 10.40 % -2.21 % 3.51 % 5.20 % 4.62 % 6.24 % 4.97%
  QoQ % -35.48% 570.59% -162.96% -32.50% 12.55% -25.96% -
  Horiz. % 107.53% 166.67% -35.42% 56.25% 83.33% 74.04% 100.00%
ROE 1.64 % 4.29 % -1.12 % 1.20 % 1.75 % 1.92 % 2.40 % -22.47%
  QoQ % -61.77% 483.04% -193.33% -31.43% -8.85% -20.00% -
  Horiz. % 68.33% 178.75% -46.67% 50.00% 72.92% 80.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 73.70 120.01 142.62 175.78 170.31 199.22 181.52 -45.26%
  QoQ % -38.59% -15.85% -18.86% 3.21% -14.51% 9.75% -
  Horiz. % 40.60% 66.11% 78.57% 96.84% 93.82% 109.75% 100.00%
EPS 5.00 12.50 -3.20 6.20 8.80 9.20 11.30 -42.02%
  QoQ % -60.00% 490.62% -151.61% -29.55% -4.35% -18.58% -
  Horiz. % 44.25% 110.62% -28.32% 54.87% 77.88% 81.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0100 2.9100 2.8100 5.1400 5.0600 4.7900 4.7300 -26.08%
  QoQ % 3.44% 3.56% -45.33% 1.58% 5.64% 1.27% -
  Horiz. % 63.64% 61.52% 59.41% 108.67% 106.98% 101.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,050
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 73.70 76.24 73.77 73.24 70.96 83.01 75.63 -1.71%
  QoQ % -3.33% 3.35% 0.72% 3.21% -14.52% 9.76% -
  Horiz. % 97.45% 100.81% 97.54% 96.84% 93.83% 109.76% 100.00%
EPS 5.00 7.93 -1.63 2.57 3.69 3.83 4.72 3.93%
  QoQ % -36.95% 586.50% -163.42% -30.35% -3.66% -18.86% -
  Horiz. % 105.93% 168.01% -34.53% 54.45% 78.18% 81.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0100 1.8487 1.4535 2.1417 2.1083 1.9958 1.9708 32.73%
  QoQ % 62.82% 27.19% -32.13% 1.58% 5.64% 1.27% -
  Horiz. % 152.73% 93.80% 73.75% 108.67% 106.98% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.0900 1.0300 0.9350 1.1300 2.3500 2.6400 2.3000 -
P/RPS 1.48 0.86 0.66 0.64 1.38 1.33 1.27 10.77%
  QoQ % 72.09% 30.30% 3.13% -53.62% 3.76% 4.72% -
  Horiz. % 116.54% 67.72% 51.97% 50.39% 108.66% 104.72% 100.00%
P/EPS 22.05 8.26 -29.67 18.33 26.56 28.69 20.29 5.72%
  QoQ % 166.95% 127.84% -261.87% -30.99% -7.42% 41.40% -
  Horiz. % 108.67% 40.71% -146.23% 90.34% 130.90% 141.40% 100.00%
EY 4.53 12.11 -3.37 5.45 3.77 3.49 4.93 -5.50%
  QoQ % -62.59% 459.35% -161.83% 44.56% 8.02% -29.21% -
  Horiz. % 91.89% 245.64% -68.36% 110.55% 76.47% 70.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.35 0.33 0.22 0.46 0.55 0.49 -18.62%
  QoQ % 2.86% 6.06% 50.00% -52.17% -16.36% 12.24% -
  Horiz. % 73.47% 71.43% 67.35% 44.90% 93.88% 112.24% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 28/02/19 29/11/18 27/08/18 30/05/18 28/02/18 -
Price 1.0900 0.9550 1.2400 1.0000 1.7400 2.4600 2.6200 -
P/RPS 1.48 0.80 0.87 0.57 1.02 1.23 1.44 1.85%
  QoQ % 85.00% -8.05% 52.63% -44.12% -17.07% -14.58% -
  Horiz. % 102.78% 55.56% 60.42% 39.58% 70.83% 85.42% 100.00%
P/EPS 22.05 7.65 -39.35 16.23 19.67 26.74 23.12 -3.12%
  QoQ % 188.24% 119.44% -342.45% -17.49% -26.44% 15.66% -
  Horiz. % 95.37% 33.09% -170.20% 70.20% 85.08% 115.66% 100.00%
EY 4.53 13.07 -2.54 6.16 5.08 3.74 4.33 3.06%
  QoQ % -65.34% 614.57% -141.23% 21.26% 35.83% -13.63% -
  Horiz. % 104.62% 301.85% -58.66% 142.26% 117.32% 86.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.33 0.44 0.19 0.34 0.51 0.55 -24.67%
  QoQ % 9.09% -25.00% 131.58% -44.12% -33.33% -7.27% -
  Horiz. % 65.45% 60.00% 80.00% 34.55% 61.82% 92.73% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers