[MNRB] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[MNRB] MNRB HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -42.89%
YoY- -50.81%
Quarter Report
Latest QR
Upcoming QR
MNRB's Result
MNRB's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 3,152,940 2,734,901 2,419,208 2,308,678 2,559,871 2,509,243 2,454,660 4.25%
PBT 139,058 205,410 186,480 80,555 186,993 70,908 68,064 12.63%
Tax -26,375 -26,973 -31,305 -15,677 -55,113 -28,798 -14,790 10.11%
NP 112,683 178,437 155,175 64,878 131,880 42,110 53,274 13.28%
-
NP to SH 112,683 178,437 155,175 64,878 131,880 42,110 53,274 13.28%
-
Tax Rate 18.97% 13.13% 16.79% 19.46% 29.47% 40.61% 21.73% -
Total Cost 3,040,257 2,556,464 2,264,033 2,243,800 2,427,991 2,467,133 2,401,386 4.00%
-
Net Worth 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 1,511,790 9.33%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 62,646 - - - - - - -
Div Payout % 55.60% - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 2,584,190 2,422,286 2,323,624 1,114,909 1,511,731 1,022,734 1,511,790 9.33%
NOSH 783,086 783,086 783,086 767,050 319,604 236,744 241,499 21.63%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.57% 6.52% 6.41% 2.81% 5.15% 1.68% 2.17% -
ROE 4.36% 7.37% 6.68% 5.82% 8.72% 4.12% 3.52% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 402.63 370.33 314.42 581.88 800.95 1,059.90 1,016.42 -14.28%
EPS 14.39 24.16 20.17 16.35 41.26 17.79 22.06 -6.86%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.28 3.02 2.81 4.73 4.32 6.26 -10.11%
Adjusted Per Share Value based on latest NOSH - 767,050
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 402.63 349.25 308.93 294.82 326.89 320.43 313.46 4.25%
EPS 14.39 22.79 19.82 8.28 16.84 5.38 6.80 13.29%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.0933 2.9673 1.4237 1.9305 1.306 1.9306 9.33%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.12 0.975 1.12 0.935 2.30 1.98 3.10 -
P/RPS 0.28 0.26 0.36 0.16 0.29 0.19 0.30 -1.14%
P/EPS 7.78 4.04 5.55 5.72 5.57 11.13 14.05 -9.37%
EY 12.85 24.78 18.01 17.49 17.94 8.98 7.12 10.33%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.37 0.33 0.49 0.46 0.50 -6.21%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 27/02/20 28/02/19 28/02/18 27/02/17 25/02/16 -
Price 1.12 0.965 1.00 1.24 2.62 2.33 3.00 -
P/RPS 0.28 0.26 0.32 0.21 0.33 0.22 0.30 -1.14%
P/EPS 7.78 3.99 4.96 7.58 6.35 13.10 13.60 -8.88%
EY 12.85 25.04 20.17 13.19 15.75 7.63 7.35 9.74%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.29 0.33 0.44 0.55 0.54 0.48 -5.58%

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