[MNRB] YoY Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
07-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 6419.02%
YoY- 13.69%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 3,802,760 3,714,204 3,524,405 3,079,150 2,680,490 2,445,836 2,229,296 9.29%
PBT 469,992 311,088 124,812 107,685 219,964 147,385 58,025 41.66%
Tax -68,920 -50,133 -28,852 -23,282 -33,100 -21,554 -10,729 36.30%
NP 401,072 260,954 95,960 84,402 186,864 125,830 47,296 42.75%
-
NP to SH 401,072 260,954 95,960 84,402 186,864 125,830 47,296 42.75%
-
Tax Rate 14.66% 16.12% 23.12% 21.62% 15.05% 14.62% 18.49% -
Total Cost 3,401,688 3,453,249 3,428,445 2,994,748 2,493,626 2,320,005 2,182,000 7.67%
-
Net Worth 3,336,175 2,787,793 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 20.02%
Dividend
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div 1,044 46,463 26,102 41,764 29,540 - - -
Div Payout % 0.26% 17.81% 27.20% 49.48% 15.81% - - -
Equity
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 3,336,175 2,787,793 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 20.02%
NOSH 783,139 783,086 783,086 783,086 783,086 783,086 767,050 0.34%
Ratio Analysis
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin 10.55% 7.03% 2.72% 2.74% 6.97% 5.14% 2.12% -
ROE 12.02% 9.36% 3.83% 3.27% 7.71% 5.42% 4.24% -
Per Share
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 485.58 474.30 450.07 393.21 362.96 317.88 561.87 -2.40%
EPS 51.21 33.32 12.27 10.80 25.33 16.00 11.87 27.56%
DPS 0.13 5.93 3.33 5.33 4.00 0.00 0.00 -
NAPS 4.26 3.56 3.20 3.30 3.28 3.02 2.81 7.17%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 485.77 474.45 450.21 393.33 342.41 312.43 284.77 9.30%
EPS 51.23 33.33 12.26 10.78 23.87 16.07 6.04 42.76%
DPS 0.13 5.94 3.33 5.34 3.77 0.00 0.00 -
NAPS 4.2616 3.5611 3.201 3.3011 3.0942 2.9682 1.4242 20.02%
Price Multiplier on Financial Quarter End Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 31/12/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 -
Price 2.25 1.22 0.88 1.12 0.975 1.12 0.935 -
P/RPS 0.46 0.26 0.20 0.28 0.27 0.35 0.17 18.02%
P/EPS 4.39 3.66 7.18 10.39 3.85 6.85 7.84 -9.20%
EY 22.76 27.31 13.93 9.62 25.95 14.60 12.75 10.12%
DY 0.06 4.86 3.79 4.76 4.10 0.00 0.00 -
P/NAPS 0.53 0.34 0.28 0.34 0.30 0.37 0.33 8.20%
Price Multiplier on Announcement Date
31/12/24 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 21/01/25 07/02/24 07/02/23 28/02/22 25/02/21 27/02/20 28/02/19 -
Price 2.18 1.42 0.915 1.12 0.965 1.00 1.24 -
P/RPS 0.45 0.30 0.20 0.28 0.27 0.31 0.22 12.65%
P/EPS 4.26 4.26 7.47 10.39 3.81 6.11 10.40 -13.81%
EY 23.49 23.47 13.39 9.62 26.22 16.35 9.61 16.04%
DY 0.06 4.18 3.64 4.76 4.15 0.00 0.00 -
P/NAPS 0.51 0.40 0.29 0.34 0.29 0.33 0.44 2.48%

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