[MNRB] QoQ TTM 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- 28.1%
YoY- 213.18%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,322,970 2,412,587 2,473,838 2,559,871 2,577,072 2,543,497 2,531,796 -5.57%
PBT 161,328 164,961 188,761 186,993 145,197 129,198 98,927 38.50%
Tax -47,722 -50,334 -51,973 -55,113 -42,249 -39,470 -27,757 43.46%
NP 113,606 114,627 136,788 131,880 102,948 89,728 71,170 36.54%
-
NP to SH 113,606 114,627 136,788 131,880 102,948 89,728 71,170 36.54%
-
Tax Rate 29.58% 30.51% 27.53% 29.47% 29.10% 30.55% 28.06% -
Total Cost 2,209,364 2,297,960 2,337,050 2,427,991 2,474,124 2,453,769 2,460,626 -6.92%
-
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 767,050 319,604 319,604 319,604 319,605 319,605 257,460 106.91%
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 4.89% 4.75% 5.53% 5.15% 3.99% 3.53% 2.81% -
ROE 6.92% 7.09% 8.94% 8.72% 6.94% 6.12% 6.23% -
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 726.83 754.87 774.03 800.95 806.33 795.83 983.37 -18.23%
EPS 35.55 35.87 42.80 41.26 32.21 28.07 27.64 18.25%
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 296.64 308.09 315.91 326.89 329.09 324.80 323.31 -5.57%
EPS 14.51 14.64 17.47 16.84 13.15 11.46 9.09 36.54%
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 0.16 0.31 0.34 0.29 0.31 0.34 0.25 -25.71%
P/EPS 3.18 6.55 6.17 5.57 7.73 9.69 8.79 -49.19%
EY 31.46 15.26 16.21 17.94 12.94 10.32 11.38 96.85%
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 0.14 0.23 0.32 0.33 0.29 0.33 0.25 -32.03%
P/EPS 2.81 4.85 5.75 6.35 7.17 9.26 8.79 -53.21%
EY 35.55 20.61 17.40 15.75 13.94 10.80 11.38 113.54%
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