Highlights

[MQREIT] YoY Quarter Result on 2017-06-30 [#2]

Stock [MQREIT]: MRCB-QUILL REIT
Announcement Date 11-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     4.15%    YoY -     56.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 43,609 31,193 32,175 17,349 17,274 17,424 17,613 16.30%
  YoY % 39.80% -3.05% 85.46% 0.43% -0.86% -1.07% -
  Horiz. % 247.60% 177.10% 182.68% 98.50% 98.08% 98.93% 100.00%
PBT 22,043 15,387 13,632 8,562 8,908 9,169 9,168 15.73%
  YoY % 43.26% 12.87% 59.22% -3.88% -2.85% 0.01% -
  Horiz. % 240.43% 167.83% 148.69% 93.39% 97.16% 100.01% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 22,043 15,387 13,632 8,562 8,908 9,169 9,168 15.73%
  YoY % 43.26% 12.87% 59.22% -3.88% -2.85% 0.01% -
  Horiz. % 240.43% 167.83% 148.69% 93.39% 97.16% 100.01% 100.00%
NP to SH 22,043 15,387 13,632 8,562 8,908 9,169 9,168 15.73%
  YoY % 43.26% 12.87% 59.22% -3.88% -2.85% 0.01% -
  Horiz. % 240.43% 167.83% 148.69% 93.39% 97.16% 100.01% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 21,566 15,806 18,543 8,787 8,366 8,255 8,445 16.90%
  YoY % 36.44% -14.76% 111.03% 5.03% 1.34% -2.25% -
  Horiz. % 255.37% 187.16% 219.57% 104.05% 99.06% 97.75% 100.00%
Net Worth 1,359,243 871,577 803,420 534,792 529,908 505,582 499,402 18.14%
  YoY % 55.95% 8.48% 50.23% 0.92% 4.81% 1.24% -
  Horiz. % 272.17% 174.52% 160.88% 107.09% 106.11% 101.24% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 45,176 27,934 13,012 7,858 7,892 7,920 7,919 33.63%
  YoY % 61.72% 114.68% 65.59% -0.43% -0.36% 0.01% -
  Horiz. % 570.44% 352.72% 164.31% 99.23% 99.65% 100.01% 100.00%
Div Payout % 204.95 % 181.55 % 95.45 % 91.78 % 88.60 % 86.38 % 86.38 % 15.47%
  YoY % 12.89% 90.20% 4.00% 3.59% 2.57% 0.00% -
  Horiz. % 237.27% 210.18% 110.50% 106.25% 102.57% 100.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,359,243 871,577 803,420 534,792 529,908 505,582 499,402 18.14%
  YoY % 55.95% 8.48% 50.23% 0.92% 4.81% 1.24% -
  Horiz. % 272.17% 174.52% 160.88% 107.09% 106.11% 101.24% 100.00%
NOSH 1,068,000 660,386 619,636 390,958 390,701 390,170 390,127 18.26%
  YoY % 61.72% 6.58% 58.49% 0.07% 0.14% 0.01% -
  Horiz. % 273.76% 169.27% 158.83% 100.21% 100.15% 100.01% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 50.55 % 49.33 % 42.37 % 49.35 % 51.57 % 52.62 % 52.05 % -0.49%
  YoY % 2.47% 16.43% -14.14% -4.30% -2.00% 1.10% -
  Horiz. % 97.12% 94.77% 81.40% 94.81% 99.08% 101.10% 100.00%
ROE 1.62 % 1.77 % 1.70 % 1.60 % 1.68 % 1.81 % 1.84 % -2.10%
  YoY % -8.47% 4.12% 6.25% -4.76% -7.18% -1.63% -
  Horiz. % 88.04% 96.20% 92.39% 86.96% 91.30% 98.37% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.08 4.72 5.19 4.44 4.42 4.47 4.51 -1.65%
  YoY % -13.56% -9.06% 16.89% 0.45% -1.12% -0.89% -
  Horiz. % 90.47% 104.66% 115.08% 98.45% 98.00% 99.11% 100.00%
EPS 2.26 2.33 2.20 2.19 2.28 2.35 2.35 -0.65%
  YoY % -3.00% 5.91% 0.46% -3.95% -2.98% 0.00% -
  Horiz. % 96.17% 99.15% 93.62% 93.19% 97.02% 100.00% 100.00%
DPS 4.23 4.23 2.10 2.01 2.02 2.03 2.03 13.00%
  YoY % 0.00% 101.43% 4.48% -0.50% -0.49% 0.00% -
  Horiz. % 208.37% 208.37% 103.45% 99.01% 99.51% 100.00% 100.00%
NAPS 1.2727 1.3198 1.2966 1.3679 1.3563 1.2958 1.2801 -0.10%
  YoY % -3.57% 1.79% -5.21% 0.86% 4.67% 1.23% -
  Horiz. % 99.42% 103.10% 101.29% 106.86% 105.95% 101.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,068,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.08 2.92 3.01 1.62 1.62 1.63 1.65 16.27%
  YoY % 39.73% -2.99% 85.80% 0.00% -0.61% -1.21% -
  Horiz. % 247.27% 176.97% 182.42% 98.18% 98.18% 98.79% 100.00%
EPS 2.26 1.44 1.28 0.80 0.83 0.86 0.86 17.45%
  YoY % 56.94% 12.50% 60.00% -3.61% -3.49% 0.00% -
  Horiz. % 262.79% 167.44% 148.84% 93.02% 96.51% 100.00% 100.00%
DPS 4.23 2.62 1.22 0.74 0.74 0.74 0.74 33.68%
  YoY % 61.45% 114.75% 64.86% 0.00% 0.00% 0.00% -
  Horiz. % 571.62% 354.05% 164.86% 100.00% 100.00% 100.00% 100.00%
NAPS 1.2727 0.8161 0.7523 0.5007 0.4962 0.4734 0.4676 18.14%
  YoY % 55.95% 8.48% 50.25% 0.91% 4.82% 1.24% -
  Horiz. % 272.18% 174.53% 160.89% 107.08% 106.12% 101.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.3100 1.1600 1.1700 1.1700 1.2200 1.1700 1.0800 -
P/RPS 32.08 24.56 22.53 26.37 27.59 26.20 23.92 5.01%
  YoY % 30.62% 9.01% -14.56% -4.42% 5.31% 9.53% -
  Horiz. % 134.11% 102.68% 94.19% 110.24% 115.34% 109.53% 100.00%
P/EPS 63.47 49.79 53.18 53.42 53.51 49.79 45.96 5.52%
  YoY % 27.48% -6.37% -0.45% -0.17% 7.47% 8.33% -
  Horiz. % 138.10% 108.33% 115.71% 116.23% 116.43% 108.33% 100.00%
EY 1.58 2.01 1.88 1.87 1.87 2.01 2.18 -5.22%
  YoY % -21.39% 6.91% 0.53% 0.00% -6.97% -7.80% -
  Horiz. % 72.48% 92.20% 86.24% 85.78% 85.78% 92.20% 100.00%
DY 3.23 3.65 1.79 1.72 1.66 1.74 1.88 9.43%
  YoY % -11.51% 103.91% 4.07% 3.61% -4.60% -7.45% -
  Horiz. % 171.81% 194.15% 95.21% 91.49% 88.30% 92.55% 100.00%
P/NAPS 1.03 0.88 0.90 0.86 0.90 0.90 0.84 3.45%
  YoY % 17.05% -2.22% 4.65% -4.44% 0.00% 7.14% -
  Horiz. % 122.62% 104.76% 107.14% 102.38% 107.14% 107.14% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 11/08/17 02/08/16 22/07/15 22/07/14 01/08/13 13/07/12 22/07/11 -
Price 1.3100 1.2000 1.1700 1.1900 1.2200 1.1900 1.0900 -
P/RPS 32.08 25.41 22.53 26.82 27.59 26.65 24.14 4.85%
  YoY % 26.25% 12.78% -16.00% -2.79% 3.53% 10.40% -
  Horiz. % 132.89% 105.26% 93.33% 111.10% 114.29% 110.40% 100.00%
P/EPS 63.47 51.50 53.18 54.34 53.51 50.64 46.38 5.36%
  YoY % 23.24% -3.16% -2.13% 1.55% 5.67% 9.18% -
  Horiz. % 136.85% 111.04% 114.66% 117.16% 115.37% 109.18% 100.00%
EY 1.58 1.94 1.88 1.84 1.87 1.97 2.16 -5.07%
  YoY % -18.56% 3.19% 2.17% -1.60% -5.08% -8.80% -
  Horiz. % 73.15% 89.81% 87.04% 85.19% 86.57% 91.20% 100.00%
DY 3.23 3.53 1.79 1.69 1.66 1.71 1.86 9.63%
  YoY % -8.50% 97.21% 5.92% 1.81% -2.92% -8.06% -
  Horiz. % 173.66% 189.78% 96.24% 90.86% 89.25% 91.94% 100.00%
P/NAPS 1.03 0.91 0.90 0.87 0.90 0.92 0.85 3.25%
  YoY % 13.19% 1.11% 3.45% -3.33% -2.17% 8.24% -
  Horiz. % 121.18% 107.06% 105.88% 102.35% 105.88% 108.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

465  230  508  644 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UMWOG 0.33+0.02 
 MTOUCHE 0.275-0.025 
 JAG 0.1450.00 
 COMPUGT 0.030.00 
 HUBLINE 0.06+0.005 
 MLAB 0.210.00 
 STRAITS-WA 0.135+0.005 
 LCTITAN-CE 0.32-0.025 
 PUC 0.130.00 
 SYSTECH 0.415-0.025 
Partners & Brokers