[MNRB] YoY Quarter Result on 30-Sep-2017 [#2]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -58.92%
YoY- 176.29%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 706,836 649,968 561,801 651,418 617,844 594,043 571,622 3.59%
PBT 47,211 55,772 23,935 27,568 11,569 -86,743 39,960 2.81%
Tax -4,855 -7,256 -4,237 -6,849 -4,070 14,171 -11,479 -13.34%
NP 42,356 48,516 19,698 20,719 7,499 -72,572 28,481 6.83%
-
NP to SH 42,356 48,516 19,698 20,719 7,499 -72,572 28,481 6.83%
-
Tax Rate 10.28% 13.01% 17.70% 24.84% 35.18% - 28.73% -
Total Cost 664,480 601,452 542,103 630,699 610,345 666,615 543,141 3.41%
-
Net Worth 2,560,697 2,362,514 1,642,769 1,482,967 1,394,814 1,328,165 1,300,774 11.93%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 2,560,697 2,362,514 1,642,769 1,482,967 1,394,814 1,328,165 1,300,774 11.93%
NOSH 783,086 767,050 767,050 319,604 214,257 213,188 212,544 24.25%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.99% 7.46% 3.51% 3.18% 1.21% -12.22% 4.98% -
ROE 1.65% 2.05% 1.20% 1.40% 0.54% -5.46% 2.19% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 90.26 84.74 175.78 203.82 288.37 278.65 268.94 -16.62%
EPS 5.00 6.00 6.20 6.50 3.50 -34.10 13.40 -15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.08 5.14 4.64 6.51 6.23 6.12 -9.91%
Adjusted Per Share Value based on latest NOSH - 319,604
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 90.26 83.00 71.74 83.19 78.90 75.86 73.00 3.59%
EPS 5.41 6.20 2.52 2.65 0.96 -9.27 3.64 6.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.27 3.0169 2.0978 1.8937 1.7812 1.6961 1.6611 11.93%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.98 1.09 1.13 2.49 3.14 3.39 4.48 -
P/RPS 1.09 1.29 0.64 1.22 1.09 1.22 1.67 -6.85%
P/EPS 18.12 17.23 18.33 38.41 89.71 -9.96 33.43 -9.69%
EY 5.52 5.80 5.45 2.60 1.11 -10.04 2.99 10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.22 0.54 0.48 0.54 0.73 -13.76%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 28/11/19 29/11/18 27/11/17 23/11/16 26/11/15 27/11/14 -
Price 0.955 1.08 1.00 2.31 1.94 3.46 4.26 -
P/RPS 1.06 1.27 0.57 1.13 0.67 1.24 1.58 -6.43%
P/EPS 17.66 17.08 16.23 35.63 55.43 -10.16 31.79 -9.32%
EY 5.66 5.86 6.16 2.81 1.80 -9.84 3.15 10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.35 0.19 0.50 0.30 0.56 0.70 -13.64%

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