[MNRB] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 105.96%
YoY- -10.79%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,473,839 2,531,796 2,516,431 2,385,530 2,386,177 2,303,169 2,018,043 3.45%
PBT 188,760 98,927 -31,048 190,705 214,728 159,249 129,386 6.49%
Tax -51,973 -27,757 -7,781 -51,557 -58,742 -46,584 -42,199 3.53%
NP 136,787 71,170 -38,829 139,148 155,986 112,665 87,187 7.79%
-
NP to SH 136,787 71,170 -38,829 139,148 155,986 112,665 87,187 7.79%
-
Tax Rate 27.53% 28.06% - 27.03% 27.36% 29.25% 32.61% -
Total Cost 2,337,052 2,460,626 2,555,260 2,246,382 2,230,191 2,190,504 1,930,856 3.23%
-
Net Worth 1,530,904 1,143,122 1,328,725 1,348,099 1,223,156 1,131,832 1,058,335 6.34%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,530,904 1,143,122 1,328,725 1,348,099 1,223,156 1,131,832 1,058,335 6.34%
NOSH 319,604 319,604 212,936 212,969 213,093 213,151 212,944 6.99%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.53% 2.81% -1.54% 5.83% 6.54% 4.89% 4.32% -
ROE 8.94% 6.23% -2.92% 10.32% 12.75% 9.95% 8.24% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 774.03 983.37 1,181.77 1,120.13 1,119.78 1,080.53 947.68 -3.31%
EPS 42.80 27.60 -18.20 65.30 73.20 52.90 40.90 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 4.44 6.24 6.33 5.74 5.31 4.97 -0.61%
Adjusted Per Share Value based on latest NOSH - 213,013
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 315.91 323.31 321.35 304.63 304.71 294.11 257.70 3.45%
EPS 17.47 9.09 -4.96 17.77 19.92 14.39 11.13 7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.955 1.4598 1.6968 1.7215 1.562 1.4453 1.3515 6.34%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 2.64 2.43 2.86 3.58 3.72 2.94 2.62 -
P/RPS 0.34 0.25 0.24 0.32 0.33 0.27 0.28 3.28%
P/EPS 6.17 8.79 -15.68 5.48 5.08 5.56 6.40 -0.60%
EY 16.21 11.38 -6.38 18.25 19.68 17.98 15.63 0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.46 0.57 0.65 0.55 0.53 0.61%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 30/05/17 31/05/16 29/05/15 27/05/14 31/05/13 31/05/12 -
Price 2.46 2.43 3.03 3.75 3.78 3.78 2.48 -
P/RPS 0.32 0.25 0.26 0.33 0.34 0.35 0.26 3.51%
P/EPS 5.75 8.79 -16.62 5.74 5.16 7.15 6.06 -0.87%
EY 17.40 11.38 -6.02 17.42 19.37 13.98 16.51 0.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.49 0.59 0.66 0.71 0.50 0.33%

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