[MNRB] QoQ Annualized Quarter Result on 30-Sep-2023 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
17-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -20.11%
YoY- 14995.79%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 3,714,204 3,609,564 3,478,192 3,691,963 3,524,405 3,437,018 3,371,368 6.65%
PBT 311,088 271,850 335,532 150,073 124,812 30,196 -33,180 -
Tax -50,133 -49,640 -57,380 -30,249 -28,852 -28,724 -19,932 84.63%
NP 260,954 222,210 278,152 119,824 95,960 1,472 -53,112 -
-
NP to SH 260,954 222,210 278,152 119,824 95,960 1,472 -53,112 -
-
Tax Rate 16.12% 18.26% 17.10% 20.16% 23.12% 95.13% - -
Total Cost 3,453,249 3,387,354 3,200,040 3,572,139 3,428,445 3,435,546 3,424,480 0.55%
-
Net Worth 2,787,793 2,717,315 2,678,161 2,576,359 2,505,877 2,443,234 2,435,399 9.40%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 46,463 69,694 - 19,577 26,102 39,154 78,308 -29.32%
Div Payout % 17.81% 31.36% - 16.34% 27.20% 2,659.95% 0.00% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 2,787,793 2,717,315 2,678,161 2,576,359 2,505,877 2,443,234 2,435,399 9.40%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.03% 6.16% 8.00% 3.25% 2.72% 0.04% -1.58% -
ROE 9.36% 8.18% 10.39% 4.65% 3.83% 0.06% -2.18% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 474.30 460.94 444.16 471.46 450.07 438.91 430.52 6.65%
EPS 33.32 28.38 35.60 15.30 12.27 0.20 -6.80 -
DPS 5.93 8.90 0.00 2.50 3.33 5.00 10.00 -29.34%
NAPS 3.56 3.47 3.42 3.29 3.20 3.12 3.11 9.40%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 474.30 460.94 444.16 471.46 450.07 438.91 430.52 6.65%
EPS 33.32 28.38 35.52 15.30 12.27 0.19 -6.80 -
DPS 5.93 8.90 0.00 2.50 3.33 5.00 10.00 -29.34%
NAPS 3.56 3.47 3.42 3.29 3.20 3.12 3.11 9.40%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.22 1.17 0.965 0.93 0.88 0.94 0.98 -
P/RPS 0.26 0.25 0.22 0.20 0.20 0.21 0.23 8.49%
P/EPS 3.66 4.12 2.72 6.08 7.18 500.07 -14.45 -
EY 27.31 24.25 36.81 16.45 13.93 0.20 -6.92 -
DY 4.86 7.61 0.00 2.69 3.79 5.32 10.20 -38.91%
P/NAPS 0.34 0.34 0.28 0.28 0.28 0.30 0.32 4.11%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 07/02/24 17/11/23 30/08/23 30/05/23 07/02/23 25/11/22 30/08/22 -
Price 1.42 1.27 1.02 1.00 0.915 0.89 0.975 -
P/RPS 0.30 0.28 0.23 0.21 0.20 0.20 0.23 19.32%
P/EPS 4.26 4.48 2.87 6.54 7.47 473.47 -14.38 -
EY 23.47 22.34 34.82 15.30 13.39 0.21 -6.96 -
DY 4.18 7.01 0.00 2.50 3.64 5.62 10.26 -44.95%
P/NAPS 0.40 0.37 0.30 0.30 0.29 0.29 0.31 18.46%

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