[MNRB] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 27.21%
YoY- 18.59%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,564,116 2,558,910 2,419,208 2,365,925 2,277,758 2,256,803 2,308,678 7.25%
PBT 165,673 150,976 186,480 151,537 119,700 119,460 80,555 61.79%
Tax -20,117 -18,314 -31,305 -16,811 -13,792 -23,186 -15,677 18.10%
NP 145,556 132,662 155,175 134,726 105,908 96,274 64,878 71.46%
-
NP to SH 145,556 132,662 155,175 134,726 105,908 96,274 64,878 71.46%
-
Tax Rate 12.14% 12.13% 16.79% 11.09% 11.52% 19.41% 19.46% -
Total Cost 2,418,560 2,426,248 2,264,033 2,231,199 2,171,850 2,160,529 2,243,800 5.13%
-
Net Worth 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 1,418,054 1,114,909 71.31%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 1,418,054 1,114,909 71.31%
NOSH 783,086 783,086 783,086 767,050 767,050 767,050 767,050 1.39%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.68% 5.18% 6.41% 5.69% 4.65% 4.27% 2.81% -
ROE 5.83% 5.57% 6.68% 5.70% 4.59% 6.79% 5.82% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 327.44 331.12 314.42 308.44 296.95 463.12 581.88 -31.86%
EPS 18.59 17.17 20.17 17.56 13.81 19.76 16.35 8.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.08 3.02 3.08 3.01 2.91 2.81 8.83%
Adjusted Per Share Value based on latest NOSH - 767,050
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 327.44 326.77 308.93 302.13 290.87 288.19 294.82 7.25%
EPS 18.59 16.94 19.82 17.20 13.52 12.29 8.28 71.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.0396 2.9673 3.0169 2.9484 1.8109 1.4237 71.31%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.725 0.565 1.12 1.09 1.09 1.03 0.935 -
P/RPS 0.22 0.17 0.36 0.35 0.37 0.22 0.16 23.67%
P/EPS 3.90 3.29 5.55 6.21 7.89 5.21 5.72 -22.55%
EY 25.64 30.38 18.01 16.11 12.67 19.18 17.49 29.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.18 0.37 0.35 0.36 0.35 0.33 -21.40%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 29/06/20 27/02/20 28/11/19 28/08/19 28/05/19 28/02/19 -
Price 0.85 0.705 1.00 1.08 1.09 0.955 1.24 -
P/RPS 0.26 0.21 0.32 0.35 0.37 0.21 0.21 15.31%
P/EPS 4.57 4.11 4.96 6.15 7.89 4.83 7.58 -28.65%
EY 21.87 24.35 20.17 16.26 12.67 20.69 13.19 40.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.33 0.35 0.36 0.33 0.44 -27.80%

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