[MNRB] QoQ Cumulative Quarter Result on 31-Dec-2024 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
21-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
31-Dec-2024 [#3]
Profit Trend
QoQ- 62.65%
YoY- 53.69%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 2,852,070 1,915,390 941,050 3,602,444 2,785,653 1,804,782 869,548 119.96%
PBT 352,494 212,398 104,418 498,330 233,316 135,925 83,883 159.27%
Tax -51,690 -27,454 -12,214 -69,986 -37,600 -24,820 -14,345 134.12%
NP 300,804 184,944 92,204 428,344 195,716 111,105 69,538 164.30%
-
NP to SH 300,804 184,944 92,204 428,344 195,716 111,105 69,538 164.30%
-
Tax Rate 14.66% 12.93% 11.70% 14.04% 16.12% 18.26% 17.10% -
Total Cost 2,551,266 1,730,446 848,846 3,174,100 2,589,937 1,693,677 800,010 115.89%
-
Net Worth 3,336,175 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 15.69%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div 783 78,308 - 34,847 34,847 34,847 - -
Div Payout % 0.26% 42.34% - 8.14% 17.81% 31.36% - -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 3,336,175 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 15.69%
NOSH 783,139 783,086 783,086 783,086 783,086 783,086 783,086 0.00%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 10.55% 9.66% 9.80% 11.89% 7.03% 6.16% 8.00% -
ROE 9.02% 5.58% 2.86% 13.51% 7.02% 4.09% 2.60% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 364.18 244.59 120.17 460.03 355.73 230.47 111.04 119.95%
EPS 38.41 23.62 11.77 54.70 24.99 14.19 8.90 163.90%
DPS 0.10 10.00 0.00 4.45 4.45 4.45 0.00 -
NAPS 4.26 4.23 4.11 4.05 3.56 3.47 3.42 15.69%
Adjusted Per Share Value based on latest NOSH - 782,837
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 364.32 244.67 120.21 460.18 355.84 230.54 111.08 119.95%
EPS 38.42 23.62 11.78 54.72 25.00 14.19 8.88 164.34%
DPS 0.10 10.00 0.00 4.45 4.45 4.45 0.00 -
NAPS 4.2616 4.2314 4.1113 4.0513 3.5611 3.4711 3.4211 15.69%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 2.25 2.37 2.26 1.79 1.22 1.17 0.965 -
P/RPS 0.62 0.97 1.88 0.39 0.34 0.51 0.87 -20.13%
P/EPS 5.86 10.04 19.19 3.27 4.88 8.25 10.87 -33.63%
EY 17.07 9.97 5.21 30.56 20.49 12.13 9.20 50.71%
DY 0.04 4.22 0.00 2.49 3.65 3.80 0.00 -
P/NAPS 0.53 0.56 0.55 0.44 0.34 0.34 0.28 52.72%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 21/01/25 23/10/24 16/08/24 08/05/24 07/02/24 17/11/23 30/08/23 -
Price 2.18 2.11 2.34 2.32 1.42 1.27 1.02 -
P/RPS 0.60 0.86 1.95 0.50 0.40 0.55 0.92 -24.69%
P/EPS 5.68 8.93 19.87 4.24 5.68 8.95 11.49 -37.34%
EY 17.62 11.19 5.03 23.58 17.60 11.17 8.71 59.61%
DY 0.05 4.74 0.00 1.92 3.13 3.50 0.00 -
P/NAPS 0.51 0.50 0.57 0.57 0.40 0.37 0.30 42.21%

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