[MNRB] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -72.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 CAGR
Revenue 544,323 605,574 605,732 644,202 574,179 550,395 398,893 4.53%
PBT 43,042 66,842 36,009 46,652 80,148 78,432 51,785 -2.60%
Tax -14,764 -16,403 -5,063 -8,616 -41,552 -29,728 -8,821 7.62%
NP 28,278 50,439 30,946 38,036 38,596 48,704 42,964 -5.79%
-
NP to SH 28,278 50,439 30,946 38,036 38,596 48,704 42,964 -5.79%
-
Tax Rate 34.30% 24.54% 14.06% 18.47% 51.84% 37.90% 17.03% -
Total Cost 516,045 555,135 574,786 606,166 535,583 501,691 355,929 5.44%
-
Net Worth 1,617,197 1,466,986 1,368,026 1,379,070 1,172,806 1,064,219 1,044,322 6.44%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,617,197 1,466,986 1,368,026 1,379,070 1,172,806 1,064,219 1,044,322 6.44%
NOSH 319,604 319,604 213,420 212,491 213,237 212,843 212,693 5.98%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.20% 8.33% 5.11% 5.90% 6.72% 8.85% 10.77% -
ROE 1.75% 3.44% 2.26% 2.76% 3.29% 4.58% 4.11% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 CAGR
RPS 170.31 189.48 283.82 303.17 269.27 258.59 187.54 -1.36%
EPS 8.80 15.80 14.50 17.90 18.10 22.90 20.20 -11.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.06 4.59 6.41 6.49 5.50 5.00 4.91 0.43%
Adjusted Per Share Value based on latest NOSH - 212,491
30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 CAGR
RPS 69.51 77.33 77.35 82.26 73.32 70.29 50.94 4.53%
EPS 3.61 6.44 3.95 4.86 4.93 6.22 5.49 -5.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0652 1.8733 1.747 1.7611 1.4977 1.359 1.3336 6.44%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 28/06/13 29/06/12 30/06/11 -
Price 2.35 2.72 2.48 3.84 3.57 2.94 2.83 -
P/RPS 1.38 1.44 0.87 1.27 1.33 1.14 1.51 -1.27%
P/EPS 26.56 17.24 17.10 21.45 19.72 12.85 14.01 9.56%
EY 3.77 5.80 5.85 4.66 5.07 7.78 7.14 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.59 0.39 0.59 0.65 0.59 0.58 -3.25%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/13 30/06/12 30/06/11 CAGR
Date 27/08/18 23/08/17 24/08/16 26/08/15 30/08/13 30/08/12 22/08/11 -
Price 1.74 2.60 2.95 3.04 3.56 2.94 2.96 -
P/RPS 1.02 1.37 1.04 1.00 1.32 1.14 1.58 -6.05%
P/EPS 19.67 16.47 20.34 16.98 19.67 12.85 14.65 4.29%
EY 5.08 6.07 4.92 5.89 5.08 7.78 6.82 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.57 0.46 0.47 0.65 0.59 0.60 -7.78%

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