[MNRB] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 15.18%
YoY- 139.18%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,620,984 2,564,116 2,558,910 2,419,208 2,365,925 2,277,758 2,256,803 10.45%
PBT 157,112 165,673 150,976 186,480 151,537 119,700 119,460 19.97%
Tax -17,716 -20,117 -18,314 -31,305 -16,811 -13,792 -23,186 -16.38%
NP 139,396 145,556 132,662 155,175 134,726 105,908 96,274 27.89%
-
NP to SH 139,396 145,556 132,662 155,175 134,726 105,908 96,274 27.89%
-
Tax Rate 11.28% 12.14% 12.13% 16.79% 11.09% 11.52% 19.41% -
Total Cost 2,481,588 2,418,560 2,426,248 2,264,033 2,231,199 2,171,850 2,160,529 9.64%
-
Net Worth 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 1,418,054 48.12%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 2,560,697 2,498,050 2,380,260 2,323,624 2,362,514 2,308,820 1,418,054 48.12%
NOSH 783,086 783,086 783,086 783,086 767,050 767,050 767,050 1.38%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.32% 5.68% 5.18% 6.41% 5.69% 4.65% 4.27% -
ROE 5.44% 5.83% 5.57% 6.68% 5.70% 4.59% 6.79% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 334.70 327.44 331.12 314.42 308.44 296.95 463.12 -19.41%
EPS 17.80 18.59 17.17 20.17 17.56 13.81 19.76 -6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.19 3.08 3.02 3.08 3.01 2.91 8.06%
Adjusted Per Share Value based on latest NOSH - 783,086
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 334.70 327.44 326.77 308.93 302.13 290.87 288.19 10.45%
EPS 17.80 18.59 16.94 19.82 17.20 13.52 12.29 27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.19 3.0396 2.9673 3.0169 2.9484 1.8109 48.12%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.98 0.725 0.565 1.12 1.09 1.09 1.03 -
P/RPS 0.29 0.22 0.17 0.36 0.35 0.37 0.22 20.16%
P/EPS 5.51 3.90 3.29 5.55 6.21 7.89 5.21 3.79%
EY 18.16 25.64 30.38 18.01 16.11 12.67 19.18 -3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.18 0.37 0.35 0.36 0.35 -9.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 26/08/20 29/06/20 27/02/20 28/11/19 28/08/19 28/05/19 -
Price 0.955 0.85 0.705 1.00 1.08 1.09 0.955 -
P/RPS 0.29 0.26 0.21 0.32 0.35 0.37 0.21 23.93%
P/EPS 5.36 4.57 4.11 4.96 6.15 7.89 4.83 7.16%
EY 18.64 21.87 24.35 20.17 16.26 12.67 20.69 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.23 0.33 0.35 0.36 0.33 -8.23%

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