[MNRB] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -50.71%
YoY- -66.97%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,079,150 2,680,490 2,445,836 2,229,296 2,449,510 2,424,405 2,433,989 3.99%
PBT 107,685 219,964 147,385 58,025 202,300 84,128 -30,132 -
Tax -23,282 -33,100 -21,554 -10,729 -59,124 -23,146 4,876 -
NP 84,402 186,864 125,830 47,296 143,176 60,981 -25,256 -
-
NP to SH 84,402 186,864 125,830 47,296 143,176 60,981 -25,256 -
-
Tax Rate 21.62% 15.05% 14.62% 18.49% 29.23% 27.51% - -
Total Cost 2,994,748 2,493,626 2,320,005 2,182,000 2,306,334 2,363,424 2,459,245 3.33%
-
Net Worth 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 1,332,325 11.66%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 41,764 29,540 - - - - - -
Div Payout % 49.48% 15.81% - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 1,332,325 11.66%
NOSH 783,086 783,086 783,086 767,050 319,604 319,604 212,831 24.22%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.74% 6.97% 5.14% 2.12% 5.85% 2.52% -1.04% -
ROE 3.27% 7.71% 5.42% 4.24% 9.47% 5.96% -1.90% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 393.21 362.96 317.88 561.87 766.42 1,024.06 1,143.62 -16.28%
EPS 10.80 25.33 16.00 11.87 44.80 25.73 -11.87 -
DPS 5.33 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.28 3.02 2.81 4.73 4.32 6.26 -10.11%
Adjusted Per Share Value based on latest NOSH - 767,050
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 393.21 342.30 312.33 284.68 312.80 309.60 310.82 3.99%
EPS 10.78 23.86 16.07 6.04 18.28 7.79 -3.23 -
DPS 5.33 3.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.0933 2.9673 1.4237 1.9305 1.306 1.7014 11.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.12 0.975 1.12 0.935 2.30 1.98 3.10 -
P/RPS 0.28 0.27 0.35 0.17 0.30 0.19 0.27 0.60%
P/EPS 10.39 3.85 6.85 7.84 5.13 7.69 -26.12 -
EY 9.62 25.95 14.60 12.75 19.48 13.01 -3.83 -
DY 4.76 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.37 0.33 0.49 0.46 0.50 -6.21%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 27/02/20 28/02/19 28/02/18 27/02/17 25/02/16 -
Price 1.12 0.965 1.00 1.24 2.62 2.33 3.00 -
P/RPS 0.28 0.27 0.31 0.22 0.34 0.23 0.26 1.24%
P/EPS 10.39 3.81 6.11 10.40 5.85 9.05 -25.28 -
EY 9.62 26.22 16.35 9.61 17.10 11.06 -3.96 -
DY 4.76 4.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.33 0.44 0.55 0.54 0.48 -5.58%

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