[MNRB] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 53.19%
YoY- 34.01%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,478,192 3,371,368 2,972,120 2,281,936 2,261,112 2,177,292 2,422,296 6.21%
PBT 335,532 -33,180 203,056 231,916 173,128 172,168 267,368 3.85%
Tax -57,380 -19,932 -16,744 -28,692 -21,480 -59,056 -65,612 -2.20%
NP 278,152 -53,112 186,312 203,224 151,648 113,112 201,756 5.49%
-
NP to SH 278,152 -53,112 186,312 203,224 151,648 113,112 201,756 5.49%
-
Tax Rate 17.10% - 8.25% 12.37% 12.41% 34.30% 24.54% -
Total Cost 3,200,040 3,424,480 2,785,808 2,078,712 2,109,464 2,064,180 2,220,540 6.27%
-
Net Worth 2,678,161 2,435,399 2,623,340 2,498,050 2,308,820 1,617,197 1,466,986 10.54%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 78,308 125,293 - - - - -
Div Payout % - 0.00% 67.25% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,678,161 2,435,399 2,623,340 2,498,050 2,308,820 1,617,197 1,466,986 10.54%
NOSH 783,086 783,086 783,086 783,086 767,050 319,604 319,604 16.10%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.00% -1.58% 6.27% 8.91% 6.71% 5.20% 8.33% -
ROE 10.39% -2.18% 7.10% 8.14% 6.57% 6.99% 13.75% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 444.16 430.52 379.54 291.40 294.78 681.25 757.90 -8.51%
EPS 35.60 -6.80 23.60 24.00 20.00 35.20 63.20 -9.11%
DPS 0.00 10.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.11 3.35 3.19 3.01 5.06 4.59 -4.78%
Adjusted Per Share Value based on latest NOSH - 783,086
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 444.16 430.52 379.54 291.40 288.74 278.04 309.33 6.21%
EPS 35.52 -6.80 23.60 25.95 19.37 14.44 25.76 5.49%
DPS 0.00 10.00 16.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.11 3.35 3.19 2.9484 2.0652 1.8733 10.54%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.965 0.98 1.28 0.725 1.09 2.35 2.72 -
P/RPS 0.22 0.23 0.34 0.25 0.37 0.34 0.36 -7.87%
P/EPS 2.72 -14.45 5.38 2.79 5.51 6.64 4.31 -7.38%
EY 36.81 -6.92 18.59 35.80 18.14 15.06 23.21 7.98%
DY 0.00 10.20 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.38 0.23 0.36 0.46 0.59 -11.67%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 30/08/21 26/08/20 28/08/19 27/08/18 23/08/17 -
Price 1.02 0.975 1.35 0.85 1.09 1.74 2.60 -
P/RPS 0.23 0.23 0.36 0.29 0.37 0.26 0.34 -6.30%
P/EPS 2.87 -14.38 5.67 3.28 5.51 4.92 4.12 -5.84%
EY 34.82 -6.96 17.62 30.53 18.14 20.34 24.28 6.19%
DY 0.00 10.26 11.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.40 0.27 0.36 0.34 0.57 -10.14%

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