[MNRB] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 9.19%
YoY- 166.05%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,643,304 2,309,363 2,010,368 1,834,377 1,671,972 1,837,133 1,818,304 6.43%
PBT 93,609 80,764 164,973 110,539 43,519 151,725 63,096 6.79%
Tax -21,639 -17,462 -24,825 -16,166 -8,047 -44,343 -17,360 3.73%
NP 71,970 63,302 140,148 94,373 35,472 107,382 45,736 7.84%
-
NP to SH 71,970 63,302 140,148 94,373 35,472 107,382 45,736 7.84%
-
Tax Rate 23.12% 21.62% 15.05% 14.62% 18.49% 29.23% 27.51% -
Total Cost 2,571,334 2,246,061 1,870,220 1,740,004 1,636,500 1,729,751 1,772,568 6.39%
-
Net Worth 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 16.10%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 19,577 31,323 22,155 - - - - -
Div Payout % 27.20% 49.48% 15.81% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 16.10%
NOSH 783,086 783,086 783,086 783,086 767,050 319,604 319,604 16.10%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.72% 2.74% 6.97% 5.14% 2.12% 5.85% 2.52% -
ROE 2.87% 2.45% 5.79% 4.06% 3.18% 7.10% 4.47% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 337.55 294.90 272.22 238.41 421.40 574.81 768.05 -12.79%
EPS 9.20 8.10 19.00 12.00 8.90 33.60 19.30 -11.61%
DPS 2.50 4.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.30 3.28 3.02 2.81 4.73 4.32 -4.87%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 337.55 294.91 256.72 234.25 213.51 234.60 232.20 6.43%
EPS 9.20 8.08 17.90 12.05 4.53 13.71 5.84 7.86%
DPS 2.50 4.00 2.83 0.00 0.00 0.00 0.00 -
NAPS 3.20 3.30 3.0933 2.9673 1.4237 1.9305 1.306 16.10%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.88 1.12 0.975 1.12 0.935 2.30 1.98 -
P/RPS 0.26 0.38 0.36 0.47 0.22 0.40 0.26 0.00%
P/EPS 9.58 13.86 5.14 9.13 10.46 6.85 10.25 -1.11%
EY 10.44 7.22 19.46 10.95 9.56 14.61 9.76 1.12%
DY 2.84 3.57 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.30 0.37 0.33 0.49 0.46 -7.93%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 07/02/23 28/02/22 25/02/21 27/02/20 28/02/19 28/02/18 27/02/17 -
Price 0.915 1.12 0.965 1.00 1.24 2.62 2.33 -
P/RPS 0.27 0.38 0.35 0.42 0.29 0.46 0.30 -1.73%
P/EPS 9.96 13.86 5.09 8.15 13.87 7.80 12.06 -3.13%
EY 10.04 7.22 19.67 12.27 7.21 12.82 8.29 3.24%
DY 2.73 3.57 3.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.29 0.33 0.44 0.55 0.54 -9.83%

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