[MNRB] QoQ Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 5.43%
YoY- 37.8%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,680,490 2,554,640 2,281,936 2,558,910 2,445,836 2,430,492 2,261,112 11.95%
PBT 219,964 210,380 231,916 150,976 147,385 198,108 173,128 17.22%
Tax -33,100 -24,056 -28,692 -18,314 -21,554 -25,252 -21,480 33.23%
NP 186,864 186,324 203,224 132,662 125,830 172,856 151,648 14.86%
-
NP to SH 186,864 186,324 203,224 132,662 125,830 172,856 151,648 14.86%
-
Tax Rate 15.05% 11.43% 12.37% 12.13% 14.62% 12.75% 12.41% -
Total Cost 2,493,626 2,368,316 2,078,712 2,426,248 2,320,005 2,257,636 2,109,464 11.74%
-
Net Worth 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 3.23%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 29,540 - - - - - - -
Div Payout % 15.81% - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 2,422,286 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 3.23%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 767,050 1.38%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.97% 7.29% 8.91% 5.18% 5.14% 7.11% 6.71% -
ROE 7.71% 7.28% 8.14% 5.57% 5.42% 7.32% 6.57% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 362.96 326.23 291.40 331.12 317.88 316.86 294.78 14.80%
EPS 25.33 24.00 24.00 17.00 16.00 22.00 20.00 16.97%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.27 3.19 3.08 3.02 3.08 3.01 5.86%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 342.30 326.23 291.40 326.77 312.33 310.37 288.74 11.95%
EPS 23.86 23.79 25.95 16.94 16.07 22.07 19.37 14.83%
DPS 3.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0933 3.27 3.19 3.0396 2.9673 3.0169 2.9484 3.23%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.975 0.98 0.725 0.565 1.12 1.09 1.09 -
P/RPS 0.27 0.30 0.25 0.17 0.35 0.34 0.37 -18.86%
P/EPS 3.85 4.12 2.79 3.29 6.85 4.84 5.51 -21.17%
EY 25.95 24.28 35.80 30.38 14.60 20.67 18.14 26.82%
DY 4.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.23 0.18 0.37 0.35 0.36 -11.39%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 30/11/20 26/08/20 29/06/20 27/02/20 28/11/19 28/08/19 -
Price 0.965 0.955 0.85 0.705 1.00 1.08 1.09 -
P/RPS 0.27 0.29 0.29 0.21 0.31 0.34 0.37 -18.86%
P/EPS 3.81 4.01 3.28 4.11 6.11 4.79 5.51 -21.71%
EY 26.22 24.91 30.53 24.35 16.35 20.87 18.14 27.69%
DY 4.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.27 0.23 0.33 0.35 0.36 -13.36%

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