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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 565,848 561,801 544,323 636,706 580,140 651,418 605,574 -4.41%
  QoQ % 0.72% 3.21% -14.51% 9.75% -10.94% 7.57% -
  Horiz. % 93.44% 92.77% 89.89% 105.14% 95.80% 107.57% 100.00%
PBT -23,458 23,935 43,042 37,036 57,315 27,568 66,842 -
  QoQ % -198.01% -44.39% 16.22% -35.38% 107.90% -58.76% -
  Horiz. % -35.09% 35.81% 64.39% 55.41% 85.75% 41.24% 100.00%
Tax 10,954 -4,237 -14,764 -7,630 -21,091 -6,849 -16,403 -
  QoQ % 358.53% 71.30% -93.50% 63.82% -207.94% 58.25% -
  Horiz. % -66.78% 25.83% 90.01% 46.52% 128.58% 41.75% 100.00%
NP -12,504 19,698 28,278 29,406 36,224 20,719 50,439 -
  QoQ % -163.48% -30.34% -3.84% -18.82% 74.83% -58.92% -
  Horiz. % -24.79% 39.05% 56.06% 58.30% 71.82% 41.08% 100.00%
NP to SH -12,504 19,698 28,278 29,406 36,224 20,719 50,439 -
  QoQ % -163.48% -30.34% -3.84% -18.82% 74.83% -58.92% -
  Horiz. % -24.79% 39.05% 56.06% 58.30% 71.82% 41.08% 100.00%
Tax Rate - % 17.70 % 34.30 % 20.60 % 36.80 % 24.84 % 24.54 % -
  QoQ % 0.00% -48.40% 66.50% -44.02% 48.15% 1.22% -
  Horiz. % 0.00% 72.13% 139.77% 83.94% 149.96% 101.22% 100.00%
Total Cost 578,352 542,103 516,045 607,300 543,916 630,699 555,135 2.76%
  QoQ % 6.69% 5.05% -15.03% 11.65% -13.76% 13.61% -
  Horiz. % 104.18% 97.65% 92.96% 109.40% 97.98% 113.61% 100.00%
Net Worth 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 -16.68%
  QoQ % -32.13% 1.58% 5.64% 1.27% 1.94% 1.09% -
  Horiz. % 76.00% 111.98% 110.24% 104.36% 103.05% 101.09% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 -16.68%
  QoQ % -32.13% 1.58% 5.64% 1.27% 1.94% 1.09% -
  Horiz. % 76.00% 111.98% 110.24% 104.36% 103.05% 101.09% 100.00%
NOSH 396,765 319,605 319,604 319,604 319,605 319,605 319,605 15.46%
  QoQ % 24.14% 0.00% 0.00% -0.00% 0.00% 0.00% -
  Horiz. % 124.14% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -2.21 % 3.51 % 5.20 % 4.62 % 6.24 % 3.18 % 8.33 % -
  QoQ % -162.96% -32.50% 12.55% -25.96% 96.23% -61.82% -
  Horiz. % -26.53% 42.14% 62.42% 55.46% 74.91% 38.18% 100.00%
ROE -1.12 % 1.20 % 1.75 % 1.92 % 2.40 % 1.40 % 3.44 % -
  QoQ % -193.33% -31.43% -8.85% -20.00% 71.43% -59.30% -
  Horiz. % -32.56% 34.88% 50.87% 55.81% 69.77% 40.70% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 142.62 175.78 170.31 199.22 181.52 203.82 189.48 -17.21%
  QoQ % -18.86% 3.21% -14.51% 9.75% -10.94% 7.57% -
  Horiz. % 75.27% 92.77% 89.88% 105.14% 95.80% 107.57% 100.00%
EPS -3.20 6.20 8.80 9.20 11.30 6.50 15.80 -
  QoQ % -151.61% -29.55% -4.35% -18.58% 73.85% -58.86% -
  Horiz. % -20.25% 39.24% 55.70% 58.23% 71.52% 41.14% 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 2.8100 5.1400 5.0600 4.7900 4.7300 4.6400 4.5900 -27.84%
  QoQ % -45.33% 1.58% 5.64% 1.27% 1.94% 1.09% -
  Horiz. % 61.22% 111.98% 110.24% 104.36% 103.05% 101.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 767,050
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 73.77 73.24 70.96 83.01 75.63 84.93 78.95 -4.41%
  QoQ % 0.72% 3.21% -14.52% 9.76% -10.95% 7.57% -
  Horiz. % 93.44% 92.77% 89.88% 105.14% 95.79% 107.57% 100.00%
EPS -1.63 2.57 3.69 3.83 4.72 2.70 6.58 -
  QoQ % -163.42% -30.35% -3.66% -18.86% 74.81% -58.97% -
  Horiz. % -24.77% 39.06% 56.08% 58.21% 71.73% 41.03% 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 1.4535 2.1417 2.1083 1.9958 1.9708 1.9333 1.9125 -16.68%
  QoQ % -32.13% 1.58% 5.64% 1.27% 1.94% 1.09% -
  Horiz. % 76.00% 111.98% 110.24% 104.36% 103.05% 101.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.9350 1.1300 2.3500 2.6400 2.3000 2.4900 2.7200 -
P/RPS 0.66 0.64 1.38 1.33 1.27 1.22 1.44 -40.47%
  QoQ % 3.13% -53.62% 3.76% 4.72% 4.10% -15.28% -
  Horiz. % 45.83% 44.44% 95.83% 92.36% 88.19% 84.72% 100.00%
P/EPS -29.67 18.33 26.56 28.69 20.29 38.41 17.24 -
  QoQ % -261.87% -30.99% -7.42% 41.40% -47.18% 122.80% -
  Horiz. % -172.10% 106.32% 154.06% 166.42% 117.69% 222.80% 100.00%
EY -3.37 5.45 3.77 3.49 4.93 2.60 5.80 -
  QoQ % -161.83% 44.56% 8.02% -29.21% 89.62% -55.17% -
  Horiz. % -58.10% 93.97% 65.00% 60.17% 85.00% 44.83% 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 0.33 0.22 0.46 0.55 0.49 0.54 0.59 -32.04%
  QoQ % 50.00% -52.17% -16.36% 12.24% -9.26% -8.47% -
  Horiz. % 55.93% 37.29% 77.97% 93.22% 83.05% 91.53% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 27/08/18 30/05/18 28/02/18 27/11/17 23/08/17 -
Price 1.2400 1.0000 1.7400 2.4600 2.6200 2.3100 2.6000 -
P/RPS 0.87 0.57 1.02 1.23 1.44 1.13 1.37 -26.06%
  QoQ % 52.63% -44.12% -17.07% -14.58% 27.43% -17.52% -
  Horiz. % 63.50% 41.61% 74.45% 89.78% 105.11% 82.48% 100.00%
P/EPS -39.35 16.23 19.67 26.74 23.12 35.63 16.47 -
  QoQ % -342.45% -17.49% -26.44% 15.66% -35.11% 116.33% -
  Horiz. % -238.92% 98.54% 119.43% 162.36% 140.38% 216.33% 100.00%
EY -2.54 6.16 5.08 3.74 4.33 2.81 6.07 -
  QoQ % -141.23% 21.26% 35.83% -13.63% 54.09% -53.71% -
  Horiz. % -41.85% 101.48% 83.69% 61.61% 71.33% 46.29% 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 0.44 0.19 0.34 0.51 0.55 0.50 0.57 -15.81%
  QoQ % 131.58% -44.12% -33.33% -7.27% 10.00% -12.28% -
  Horiz. % 77.19% 33.33% 59.65% 89.47% 96.49% 87.72% 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.
 


 

375  384  489  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.36-0.005 
 SAPNRG-WA 0.145+0.01 
 ORION 0.205+0.015 
 DESTINI 0.34+0.025 
 PUC 0.105-0.005 
 IRIS 0.15+0.01 
 APFT 0.02+0.005 
 ARMADA 0.20+0.01 
 HSI-C3V 0.125+0.02 
 DAYANG 1.62-0.09 
Partners & Brokers