[MNRB] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 74.83%
YoY- 396.83%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 733,048 619,131 565,848 580,140 594,728 587,247 606,705 3.20%
PBT 59,783 11,485 -23,458 57,315 15,518 1,415 -14,288 -
Tax -12,797 -3,540 10,954 -21,091 -8,227 -1,898 -5,798 14.09%
NP 46,986 7,945 -12,504 36,224 7,291 -483 -20,086 -
-
NP to SH 46,986 7,945 -12,504 36,224 7,291 -483 -20,086 -
-
Tax Rate 21.41% 30.82% - 36.80% 53.02% 134.13% - -
Total Cost 686,062 611,186 578,352 543,916 587,437 587,730 626,791 1.51%
-
Net Worth 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 1,511,790 1,252,169 11.61%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 1,511,790 1,252,169 11.61%
NOSH 783,086 783,086 767,050 319,604 319,604 241,499 213,680 24.14%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.41% 1.28% -2.21% 6.24% 1.23% -0.08% -3.31% -
ROE 1.94% 0.34% -1.12% 2.40% 0.71% -0.03% -1.60% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 99.26 80.47 142.62 181.52 251.21 243.17 283.93 -16.05%
EPS 6.00 1.00 -3.20 11.30 3.10 -0.20 -9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.02 2.81 4.73 4.32 6.26 5.86 -9.21%
Adjusted Per Share Value based on latest NOSH - 319,604
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 93.61 79.06 72.26 74.08 75.95 74.99 77.48 3.19%
EPS 6.00 1.01 -1.60 4.63 0.93 -0.06 -2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0933 2.9673 1.4237 1.9305 1.306 1.9306 1.599 11.61%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.975 1.12 0.935 2.30 1.98 3.10 3.74 -
P/RPS 0.98 1.39 0.66 1.27 0.79 1.27 1.32 -4.83%
P/EPS 15.32 108.46 -29.67 20.29 64.29 -1,550.00 -39.79 -
EY 6.53 0.92 -3.37 4.93 1.56 -0.06 -2.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.37 0.33 0.49 0.46 0.50 0.64 -11.85%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 27/02/20 28/02/19 28/02/18 27/02/17 25/02/16 17/02/15 -
Price 0.965 1.00 1.24 2.62 2.33 3.00 3.90 -
P/RPS 0.97 1.24 0.87 1.44 0.93 1.23 1.37 -5.58%
P/EPS 15.17 96.84 -39.35 23.12 75.66 -1,500.00 -41.49 -
EY 6.59 1.03 -2.54 4.33 1.32 -0.07 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.44 0.55 0.54 0.48 0.67 -13.01%

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