[MNRB] QoQ 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- 24.93%
YoY- 36.93%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 936,680 974,340 941,050 816,792 980,871 935,233 869,548 5.05%
PBT 140,096 107,980 104,418 265,017 97,390 52,042 83,883 40.54%
Tax -24,236 -15,240 -12,214 -32,386 -12,779 -10,475 -14,345 41.62%
NP 115,860 92,740 92,204 232,631 84,611 41,567 69,538 40.32%
-
NP to SH 115,860 92,740 92,204 232,631 84,611 41,567 69,538 40.32%
-
Tax Rate 17.30% 14.11% 11.70% 12.22% 13.12% 20.13% 17.10% -
Total Cost 820,820 881,600 848,846 584,161 896,260 893,666 800,010 1.71%
-
Net Worth 3,334,889 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 15.66%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div - 78,308 - - - 34,847 - -
Div Payout % - 84.44% - - - 83.83% - -
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 3,334,889 3,312,462 3,218,486 3,171,501 2,787,793 2,717,315 2,678,161 15.66%
NOSH 782,837 783,086 783,086 783,086 783,086 783,086 783,086 -0.02%
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 12.37% 9.52% 9.80% 28.48% 8.63% 4.44% 8.00% -
ROE 3.47% 2.80% 2.86% 7.34% 3.04% 1.53% 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 119.65 124.42 120.17 104.30 125.26 119.43 111.04 5.08%
EPS 14.80 11.84 11.77 29.71 10.80 5.31 8.90 40.14%
DPS 0.00 10.00 0.00 0.00 0.00 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 119.65 124.46 120.21 104.34 125.30 119.47 111.08 5.05%
EPS 14.80 11.85 11.78 29.72 10.81 5.31 8.88 40.35%
DPS 0.00 10.00 0.00 0.00 0.00 4.45 0.00 -
NAPS 4.26 4.2314 4.1113 4.0513 3.5611 3.4711 3.4211 15.66%
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 1.88 1.90 1.88 1.72 0.97 0.98 0.87 66.75%
P/EPS 15.20 20.01 19.19 6.03 11.29 22.04 10.87 24.92%
EY 6.58 5.00 5.21 16.60 8.86 4.54 9.20 -19.94%
DY 0.00 4.22 0.00 0.00 0.00 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 1.82 1.70 1.95 2.22 1.13 1.06 0.92 57.26%
P/EPS 14.73 17.82 19.87 7.81 13.14 23.93 11.49 17.92%
EY 6.79 5.61 5.03 12.80 7.61 4.18 8.71 -15.23%
DY 0.00 4.74 0.00 0.00 0.00 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