[MNRB] YoY Quarter Result on 31-Dec-2020 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 10.93%
YoY- 491.39%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 980,871 924,795 836,291 733,048 619,131 565,848 580,140 9.14%
PBT 97,390 78,512 -17,087 59,783 11,485 -23,458 57,315 9.23%
Tax -12,779 -7,278 -5,021 -12,797 -3,540 10,954 -21,091 -8.00%
NP 84,611 71,234 -22,108 46,986 7,945 -12,504 36,224 15.17%
-
NP to SH 84,611 71,234 -22,108 46,986 7,945 -12,504 36,224 15.17%
-
Tax Rate 13.12% 9.27% - 21.41% 30.82% - 36.80% -
Total Cost 896,260 853,561 858,399 686,062 611,186 578,352 543,916 8.67%
-
Net Worth 2,787,793 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 10.73%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,787,793 2,505,877 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 10.73%
NOSH 783,086 783,086 783,086 783,086 783,086 767,050 319,604 16.10%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.63% 7.70% -2.64% 6.41% 1.28% -2.21% 6.24% -
ROE 3.04% 2.84% -0.86% 1.94% 0.34% -1.12% 2.40% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 125.26 118.10 106.79 99.26 80.47 142.62 181.52 -5.99%
EPS 10.80 9.10 -2.80 6.00 1.00 -3.20 11.30 -0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.20 3.30 3.28 3.02 2.81 4.73 -4.62%
Adjusted Per Share Value based on latest NOSH - 783,086
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 125.26 118.10 106.79 93.61 79.06 72.26 74.08 9.14%
EPS 10.80 9.10 -2.82 6.00 1.01 -1.60 4.63 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.56 3.20 3.30 3.0933 2.9673 1.4237 1.9305 10.73%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.22 0.88 1.12 0.975 1.12 0.935 2.30 -
P/RPS 0.97 0.75 1.05 0.98 1.39 0.66 1.27 -4.38%
P/EPS 11.29 9.67 -39.67 15.32 108.46 -29.67 20.29 -9.30%
EY 8.86 10.34 -2.52 6.53 0.92 -3.37 4.93 10.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.28 0.34 0.30 0.37 0.33 0.49 -5.90%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 07/02/24 07/02/23 28/02/22 25/02/21 27/02/20 28/02/19 28/02/18 -
Price 1.42 0.915 1.12 0.965 1.00 1.24 2.62 -
P/RPS 1.13 0.77 1.05 0.97 1.24 0.87 1.44 -3.95%
P/EPS 13.14 10.06 -39.67 15.17 96.84 -39.35 23.12 -8.98%
EY 7.61 9.94 -2.52 6.59 1.03 -2.54 4.33 9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.34 0.29 0.33 0.44 0.55 -5.16%

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