[MNRB] QoQ Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -29.13%
YoY- 62.99%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 2,473,839 1,837,133 1,256,993 605,574 2,531,796 1,818,304 1,223,576 59.96%
PBT 188,760 151,725 94,410 66,842 98,927 63,096 47,578 150.82%
Tax -51,973 -44,343 -23,252 -16,403 -27,757 -17,360 -9,133 219.08%
NP 136,787 107,382 71,158 50,439 71,170 45,736 38,445 133.24%
-
NP to SH 136,787 107,382 71,158 50,439 71,170 45,736 38,445 133.24%
-
Tax Rate 27.53% 29.23% 24.63% 24.54% 28.06% 27.51% 19.20% -
Total Cost 2,337,052 1,729,751 1,185,835 555,135 2,460,626 1,772,568 1,185,131 57.31%
-
Net Worth 1,530,904 1,511,731 1,482,967 1,466,986 1,143,122 1,022,734 1,390,427 6.63%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,530,904 1,511,731 1,482,967 1,466,986 1,143,122 1,022,734 1,390,427 6.63%
NOSH 319,604 319,604 319,604 319,604 319,604 319,604 213,583 30.85%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.53% 5.85% 5.66% 8.33% 2.81% 2.52% 3.14% -
ROE 8.94% 7.10% 4.80% 3.44% 6.23% 4.47% 2.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 774.03 574.81 393.30 189.48 983.37 768.05 572.88 22.23%
EPS 42.80 33.60 22.30 15.80 27.60 19.30 18.00 78.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 4.73 4.64 4.59 4.44 4.32 6.51 -18.51%
Adjusted Per Share Value based on latest NOSH - 319,604
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 315.91 234.60 160.52 77.33 323.31 232.20 156.25 59.96%
EPS 17.47 13.71 9.09 6.44 9.09 5.84 4.91 133.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.955 1.9305 1.8937 1.8733 1.4598 1.306 1.7756 6.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 2.64 2.30 2.49 2.72 2.43 1.98 3.14 -
P/RPS 0.34 0.40 0.63 1.44 0.25 0.26 0.55 -27.45%
P/EPS 6.17 6.85 11.18 17.24 8.79 10.25 17.44 -50.00%
EY 16.21 14.61 8.94 5.80 11.38 9.76 5.73 100.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.54 0.59 0.55 0.46 0.48 9.50%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 27/11/17 23/08/17 30/05/17 27/02/17 23/11/16 -
Price 2.46 2.62 2.31 2.60 2.43 2.33 1.94 -
P/RPS 0.32 0.46 0.59 1.37 0.25 0.30 0.34 -3.96%
P/EPS 5.75 7.80 10.38 16.47 8.79 12.06 10.78 -34.25%
EY 17.40 12.82 9.64 6.07 11.38 8.29 9.28 52.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.50 0.57 0.55 0.54 0.30 42.48%

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