[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 76.15%
YoY- 171.94%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 3,602,444 2,785,653 1,804,782 869,548 3,691,963 2,643,304 1,718,509 63.71%
PBT 498,330 233,316 135,925 83,883 150,073 93,609 15,098 926.77%
Tax -69,986 -37,600 -24,820 -14,345 -30,249 -21,639 -14,362 187.15%
NP 428,344 195,716 111,105 69,538 119,824 71,970 736 6843.76%
-
NP to SH 428,344 195,716 111,105 69,538 119,824 71,970 736 6843.76%
-
Tax Rate 14.04% 16.12% 18.26% 17.10% 20.16% 23.12% 95.13% -
Total Cost 3,174,100 2,589,937 1,693,677 800,010 3,572,139 2,571,334 1,717,773 50.52%
-
Net Worth 3,171,501 2,787,793 2,717,315 2,678,161 2,576,359 2,505,877 2,443,234 18.97%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 34,847 34,847 34,847 - 19,577 19,577 19,577 46.82%
Div Payout % 8.14% 17.81% 31.36% - 16.34% 27.20% 2,659.95% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 3,171,501 2,787,793 2,717,315 2,678,161 2,576,359 2,505,877 2,443,234 18.97%
NOSH 783,086 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 11.89% 7.03% 6.16% 8.00% 3.25% 2.72% 0.04% -
ROE 13.51% 7.02% 4.09% 2.60% 4.65% 2.87% 0.03% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 460.03 355.73 230.47 111.04 471.46 337.55 219.45 63.72%
EPS 54.70 24.99 14.19 8.90 15.30 9.20 0.10 6562.84%
DPS 4.45 4.45 4.45 0.00 2.50 2.50 2.50 46.82%
NAPS 4.05 3.56 3.47 3.42 3.29 3.20 3.12 18.97%
Adjusted Per Share Value based on latest NOSH - 783,086
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 460.03 355.73 230.47 111.04 471.46 337.55 219.45 63.72%
EPS 54.70 24.99 14.19 8.88 15.30 9.20 0.09 7047.21%
DPS 4.45 4.45 4.45 0.00 2.50 2.50 2.50 46.82%
NAPS 4.05 3.56 3.47 3.42 3.29 3.20 3.12 18.97%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.79 1.22 1.17 0.965 0.93 0.88 0.94 -
P/RPS 0.39 0.34 0.51 0.87 0.20 0.26 0.43 -6.29%
P/EPS 3.27 4.88 8.25 10.87 6.08 9.58 1,000.14 -97.78%
EY 30.56 20.49 12.13 9.20 16.45 10.44 0.10 4421.23%
DY 2.49 3.65 3.80 0.00 2.69 2.84 2.66 -4.30%
P/NAPS 0.44 0.34 0.34 0.28 0.28 0.28 0.30 29.05%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 08/05/24 07/02/24 17/11/23 30/08/23 30/05/23 07/02/23 25/11/22 -
Price 2.32 1.42 1.27 1.02 1.00 0.915 0.89 -
P/RPS 0.50 0.40 0.55 0.92 0.21 0.27 0.41 14.13%
P/EPS 4.24 5.68 8.95 11.49 6.54 9.96 946.94 -97.27%
EY 23.58 17.60 11.17 8.71 15.30 10.04 0.11 3470.11%
DY 1.92 3.13 3.50 0.00 2.50 2.73 2.81 -22.40%
P/NAPS 0.57 0.40 0.37 0.30 0.30 0.29 0.29 56.84%

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