[MNRB] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 63.44%
YoY- -137.38%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 2,447,152 2,422,928 2,516,431 2,433,989 2,476,490 2,576,808 2,385,530 1.71%
PBT 95,156 144,036 -31,048 -30,132 -80,182 186,608 190,705 -37.01%
Tax -18,266 -20,252 -7,781 4,876 11,110 -34,464 -51,557 -49.83%
NP 76,890 123,784 -38,829 -25,256 -69,072 152,144 139,148 -32.58%
-
NP to SH 76,890 123,784 -38,829 -25,256 -69,072 152,144 139,148 -32.58%
-
Tax Rate 19.20% 14.06% - - - 18.47% 27.03% -
Total Cost 2,370,262 2,299,144 2,555,260 2,459,245 2,545,562 2,424,664 2,246,382 3.63%
-
Net Worth 1,390,427 1,368,026 1,328,725 1,332,325 1,321,834 1,379,070 1,348,099 2.07%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,390,427 1,368,026 1,328,725 1,332,325 1,321,834 1,379,070 1,348,099 2.07%
NOSH 213,583 213,420 212,936 212,831 212,172 212,491 212,969 0.19%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.14% 5.11% -1.54% -1.04% -2.79% 5.90% 5.83% -
ROE 5.53% 9.05% -2.92% -1.90% -5.23% 11.03% 10.32% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1,145.76 1,135.28 1,181.77 1,143.62 1,167.21 1,212.66 1,120.13 1.51%
EPS 36.00 58.00 -18.20 -11.87 -32.40 71.60 65.30 -32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.41 6.24 6.26 6.23 6.49 6.33 1.88%
Adjusted Per Share Value based on latest NOSH - 241,499
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 312.50 309.41 321.35 310.82 316.25 329.06 304.63 1.71%
EPS 9.82 15.81 -4.96 -3.23 -8.82 19.43 17.77 -32.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7756 1.747 1.6968 1.7014 1.688 1.7611 1.7215 2.07%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.14 2.48 2.86 3.10 3.39 3.84 3.58 -
P/RPS 0.27 0.22 0.24 0.27 0.29 0.32 0.32 -10.68%
P/EPS 8.72 4.28 -15.68 -26.12 -10.41 5.36 5.48 36.18%
EY 11.46 23.39 -6.38 -3.83 -9.60 18.65 18.25 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.39 0.46 0.50 0.54 0.59 0.57 -10.79%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 31/05/16 25/02/16 26/11/15 26/08/15 29/05/15 -
Price 1.94 2.95 3.03 3.00 3.46 3.04 3.75 -
P/RPS 0.17 0.26 0.26 0.26 0.30 0.25 0.33 -35.65%
P/EPS 5.39 5.09 -16.62 -25.28 -10.63 4.25 5.74 -4.09%
EY 18.56 19.66 -6.02 -3.96 -9.41 23.55 17.42 4.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.46 0.49 0.48 0.56 0.47 0.59 -36.21%

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