[MNRB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 27.38%
YoY- 92.2%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,671,972 1,106,124 544,323 2,473,839 1,837,133 1,256,993 605,574 96.44%
PBT 43,519 66,977 43,042 188,760 151,725 94,410 66,842 -24.82%
Tax -8,047 -19,001 -14,764 -51,973 -44,343 -23,252 -16,403 -37.71%
NP 35,472 47,976 28,278 136,787 107,382 71,158 50,439 -20.86%
-
NP to SH 35,472 47,976 28,278 136,787 107,382 71,158 50,439 -20.86%
-
Tax Rate 18.49% 28.37% 34.30% 27.53% 29.23% 24.63% 24.54% -
Total Cost 1,636,500 1,058,148 516,045 2,337,052 1,729,751 1,185,835 555,135 105.19%
-
Net Worth 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 -16.67%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,114,909 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 -16.67%
NOSH 767,050 767,050 319,604 319,604 319,604 319,604 319,604 78.97%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.12% 4.34% 5.20% 5.53% 5.85% 5.66% 8.33% -
ROE 3.18% 2.92% 1.75% 8.94% 7.10% 4.80% 3.44% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 421.40 346.09 170.31 774.03 574.81 393.30 189.48 70.13%
EPS 8.90 15.00 8.80 42.80 33.60 22.30 15.80 -31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 5.14 5.06 4.79 4.73 4.64 4.59 -27.83%
Adjusted Per Share Value based on latest NOSH - 319,604
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 213.51 141.25 69.51 315.91 234.60 160.52 77.33 96.44%
EPS 4.53 6.13 3.61 17.47 13.71 9.09 6.44 -20.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4237 2.0978 2.0652 1.955 1.9305 1.8937 1.8733 -16.67%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.935 1.13 2.35 2.64 2.30 2.49 2.72 -
P/RPS 0.22 0.33 1.38 0.34 0.40 0.63 1.44 -71.32%
P/EPS 10.46 7.53 26.56 6.17 6.85 11.18 17.24 -28.26%
EY 9.56 13.28 3.77 16.21 14.61 8.94 5.80 39.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.22 0.46 0.55 0.49 0.54 0.59 -32.04%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 27/08/18 30/05/18 28/02/18 27/11/17 23/08/17 -
Price 1.24 1.00 1.74 2.46 2.62 2.31 2.60 -
P/RPS 0.29 0.29 1.02 0.32 0.46 0.59 1.37 -64.38%
P/EPS 13.87 6.66 19.67 5.75 7.80 10.38 16.47 -10.79%
EY 7.21 15.01 5.08 17.40 12.82 9.64 6.07 12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.19 0.34 0.51 0.55 0.50 0.57 -15.81%

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