[MNRB] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -50.59%
YoY- -54.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 3,714,204 3,524,405 3,079,150 2,680,490 2,445,836 2,229,296 2,449,510 7.18%
PBT 311,088 124,812 107,685 219,964 147,385 58,025 202,300 7.43%
Tax -50,133 -28,852 -23,282 -33,100 -21,554 -10,729 -59,124 -2.71%
NP 260,954 95,960 84,402 186,864 125,830 47,296 143,176 10.51%
-
NP to SH 260,954 95,960 84,402 186,864 125,830 47,296 143,176 10.51%
-
Tax Rate 16.12% 23.12% 21.62% 15.05% 14.62% 18.49% 29.23% -
Total Cost 3,453,249 3,428,445 2,994,748 2,493,626 2,320,005 2,182,000 2,306,334 6.95%
-
Net Worth 2,787,793 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 10.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 46,463 26,102 41,764 29,540 - - - -
Div Payout % 17.81% 27.20% 49.48% 15.81% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,787,793 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 10.73%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 319,604 16.10%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.03% 2.72% 2.74% 6.97% 5.14% 2.12% 5.85% -
ROE 9.36% 3.83% 3.27% 7.71% 5.42% 4.24% 9.47% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 474.30 450.07 393.21 362.96 317.88 561.87 766.42 -7.68%
EPS 33.32 12.27 10.80 25.33 16.00 11.87 44.80 -4.81%
DPS 5.93 3.33 5.33 4.00 0.00 0.00 0.00 -
NAPS 3.56 3.20 3.30 3.28 3.02 2.81 4.73 -4.62%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 474.30 450.07 393.21 342.30 312.33 284.68 312.80 7.18%
EPS 33.32 12.27 10.78 23.86 16.07 6.04 18.28 10.51%
DPS 5.93 3.33 5.33 3.77 0.00 0.00 0.00 -
NAPS 3.56 3.20 3.30 3.0933 2.9673 1.4237 1.9305 10.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.22 0.88 1.12 0.975 1.12 0.935 2.30 -
P/RPS 0.26 0.20 0.28 0.27 0.35 0.17 0.30 -2.35%
P/EPS 3.66 7.18 10.39 3.85 6.85 7.84 5.13 -5.46%
EY 27.31 13.93 9.62 25.95 14.60 12.75 19.48 5.78%
DY 4.86 3.79 4.76 4.10 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.34 0.30 0.37 0.33 0.49 -5.90%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 07/02/24 07/02/23 28/02/22 25/02/21 27/02/20 28/02/19 28/02/18 -
Price 1.42 0.915 1.12 0.965 1.00 1.24 2.62 -
P/RPS 0.30 0.20 0.28 0.27 0.31 0.22 0.34 -2.06%
P/EPS 4.26 7.47 10.39 3.81 6.11 10.40 5.85 -5.14%
EY 23.47 13.39 9.62 26.22 16.35 9.61 17.10 5.41%
DY 4.18 3.64 4.76 4.15 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.34 0.29 0.33 0.44 0.55 -5.16%

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