[MNRB] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 74.83%
YoY- 396.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 561,801 544,323 636,706 580,140 651,418 605,574 713,492 -14.71%
PBT 23,935 43,042 37,036 57,315 27,568 66,842 35,831 -23.56%
Tax -4,237 -14,764 -7,630 -21,091 -6,849 -16,403 -10,397 -45.00%
NP 19,698 28,278 29,406 36,224 20,719 50,439 25,434 -15.65%
-
NP to SH 19,698 28,278 29,406 36,224 20,719 50,439 25,434 -15.65%
-
Tax Rate 17.70% 34.30% 20.60% 36.80% 24.84% 24.54% 29.02% -
Total Cost 542,103 516,045 607,300 543,916 630,699 555,135 688,058 -14.68%
-
Net Worth 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 1,143,122 27.31%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,642,769 1,617,197 1,530,904 1,511,731 1,482,967 1,466,986 1,143,122 27.31%
NOSH 767,050 319,604 319,604 319,604 319,604 319,604 319,604 79.16%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.51% 5.20% 4.62% 6.24% 3.18% 8.33% 3.56% -
ROE 1.20% 1.75% 1.92% 2.40% 1.40% 3.44% 2.22% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 175.78 170.31 199.22 181.52 203.82 189.48 277.13 -26.15%
EPS 6.20 8.80 9.20 11.30 6.50 15.80 9.90 -26.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.14 5.06 4.79 4.73 4.64 4.59 4.44 10.24%
Adjusted Per Share Value based on latest NOSH - 319,604
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 71.74 69.51 81.31 74.08 83.19 77.33 91.11 -14.71%
EPS 2.52 3.61 3.76 4.63 2.65 6.44 3.25 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0978 2.0652 1.955 1.9305 1.8937 1.8733 1.4598 27.31%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.13 2.35 2.64 2.30 2.49 2.72 2.43 -
P/RPS 0.64 1.38 1.33 1.27 1.22 1.44 0.88 -19.11%
P/EPS 18.33 26.56 28.69 20.29 38.41 17.24 24.60 -17.79%
EY 5.45 3.77 3.49 4.93 2.60 5.80 4.07 21.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.46 0.55 0.49 0.54 0.59 0.55 -45.68%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 27/08/18 30/05/18 28/02/18 27/11/17 23/08/17 30/05/17 -
Price 1.00 1.74 2.46 2.62 2.31 2.60 2.43 -
P/RPS 0.57 1.02 1.23 1.44 1.13 1.37 0.88 -25.11%
P/EPS 16.23 19.67 26.74 23.12 35.63 16.47 24.60 -24.19%
EY 6.16 5.08 3.74 4.33 2.81 6.07 4.07 31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.34 0.51 0.55 0.50 0.57 0.55 -50.73%

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