[MNRB] YoY Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -61.7%
YoY- 34.01%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 869,548 842,842 743,030 570,484 565,278 544,323 605,574 6.21%
PBT 83,883 -8,295 50,764 57,979 43,282 43,042 66,842 3.85%
Tax -14,345 -4,983 -4,186 -7,173 -5,370 -14,764 -16,403 -2.20%
NP 69,538 -13,278 46,578 50,806 37,912 28,278 50,439 5.49%
-
NP to SH 69,538 -13,278 46,578 50,806 37,912 28,278 50,439 5.49%
-
Tax Rate 17.10% - 8.25% 12.37% 12.41% 34.30% 24.54% -
Total Cost 800,010 856,120 696,452 519,678 527,366 516,045 555,135 6.27%
-
Net Worth 2,678,161 2,435,399 2,623,340 2,498,050 2,308,820 1,617,197 1,466,986 10.54%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 19,577 31,323 - - - - -
Div Payout % - 0.00% 67.25% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,678,161 2,435,399 2,623,340 2,498,050 2,308,820 1,617,197 1,466,986 10.54%
NOSH 783,086 783,086 783,086 783,086 767,050 319,604 319,604 16.10%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.00% -1.58% 6.27% 8.91% 6.71% 5.20% 8.33% -
ROE 2.60% -0.55% 1.78% 2.03% 1.64% 1.75% 3.44% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 111.04 107.63 94.88 72.85 73.70 170.31 189.48 -8.51%
EPS 8.90 -1.70 5.90 6.00 5.00 8.80 15.80 -9.11%
DPS 0.00 2.50 4.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.11 3.35 3.19 3.01 5.06 4.59 -4.78%
Adjusted Per Share Value based on latest NOSH - 783,086
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 111.04 107.63 94.88 72.85 72.19 69.51 77.33 6.21%
EPS 8.88 -1.70 5.90 6.49 4.84 3.61 6.44 5.49%
DPS 0.00 2.50 4.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 3.11 3.35 3.19 2.9484 2.0652 1.8733 10.54%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.965 0.98 1.28 0.725 1.09 2.35 2.72 -
P/RPS 0.87 0.91 1.35 1.00 1.48 1.38 1.44 -8.05%
P/EPS 10.87 -57.80 21.52 11.17 22.05 26.56 17.24 -7.39%
EY 9.20 -1.73 4.65 8.95 4.53 3.77 5.80 7.98%
DY 0.00 2.55 3.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.38 0.23 0.36 0.46 0.59 -11.67%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 30/08/21 26/08/20 28/08/19 27/08/18 23/08/17 -
Price 1.02 0.975 1.35 0.85 1.09 1.74 2.60 -
P/RPS 0.92 0.91 1.42 1.17 1.48 1.02 1.37 -6.41%
P/EPS 11.49 -57.50 22.70 13.10 22.05 19.67 16.47 -5.82%
EY 8.71 -1.74 4.41 7.63 4.53 5.08 6.07 6.20%
DY 0.00 2.56 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.40 0.27 0.36 0.34 0.57 -10.14%

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