Highlights

[MRCB] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     102.97%    YoY -     -37.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,995,465 1,665,690 1,710,384 2,823,651 3,220,653 2,562,746 2,079,360 -2.71%
  QoQ % 19.80% -2.61% -39.43% -12.33% 25.67% 23.25% -
  Horiz. % 95.97% 80.11% 82.26% 135.79% 154.89% 123.25% 100.00%
PBT 152,100 147,180 122,236 247,333 154,348 126,888 107,916 25.68%
  QoQ % 3.34% 20.41% -50.58% 60.24% 21.64% 17.58% -
  Horiz. % 140.94% 136.38% 113.27% 229.19% 143.03% 117.58% 100.00%
Tax -50,313 -31,390 -19,732 -65,525 -51,721 -33,956 -33,668 30.68%
  QoQ % -60.28% -59.08% 69.89% -26.69% -52.32% -0.86% -
  Horiz. % 149.44% 93.23% 58.61% 194.62% 153.62% 100.86% 100.00%
NP 101,786 115,790 102,504 181,808 102,626 92,932 74,248 23.38%
  QoQ % -12.09% 12.96% -43.62% 77.15% 10.43% 25.16% -
  Horiz. % 137.09% 155.95% 138.06% 244.87% 138.22% 125.16% 100.00%
NP to SH 99,689 109,950 86,108 167,575 82,562 67,666 34,552 102.54%
  QoQ % -9.33% 27.69% -48.62% 102.97% 22.01% 95.84% -
  Horiz. % 288.52% 318.22% 249.21% 484.99% 238.95% 195.84% 100.00%
Tax Rate 33.08 % 21.33 % 16.14 % 26.49 % 33.51 % 26.76 % 31.20 % 3.97%
  QoQ % 55.09% 32.16% -39.07% -20.95% 25.22% -14.23% -
  Horiz. % 106.03% 68.37% 51.73% 84.90% 107.40% 85.77% 100.00%
Total Cost 1,893,678 1,549,900 1,607,880 2,641,843 3,118,026 2,469,814 2,005,112 -3.74%
  QoQ % 22.18% -3.61% -39.14% -15.27% 26.25% 23.18% -
  Horiz. % 94.44% 77.30% 80.19% 131.76% 155.50% 123.18% 100.00%
Net Worth 4,799,115 4,873,758 4,842,233 2,411,814 2,965,737 2,990,750 2,135,101 71.51%
  QoQ % -1.53% 0.65% 100.77% -18.68% -0.84% 40.08% -
  Horiz. % 224.77% 228.27% 226.79% 112.96% 138.90% 140.08% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 38,369 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 22.90 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 4,799,115 4,873,758 4,842,233 2,411,814 2,965,737 2,990,750 2,135,101 71.51%
  QoQ % -1.53% 0.65% 100.77% -18.68% -0.84% 40.08% -
  Horiz. % 224.77% 228.27% 226.79% 112.96% 138.90% 140.08% 100.00%
NOSH 4,390,773 4,390,773 4,390,057 2,192,559 2,172,701 2,168,782 2,135,101 61.64%
  QoQ % -0.00% 0.02% 100.23% 0.91% 0.18% 1.58% -
  Horiz. % 205.65% 205.65% 205.61% 102.69% 101.76% 101.58% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.10 % 6.95 % 5.99 % 6.44 % 3.19 % 3.63 % 3.57 % 26.82%
  QoQ % -26.62% 16.03% -6.99% 101.88% -12.12% 1.68% -
  Horiz. % 142.86% 194.68% 167.79% 180.39% 89.36% 101.68% 100.00%
ROE 2.08 % 2.26 % 1.78 % 6.95 % 2.78 % 2.26 % 1.62 % 18.11%
  QoQ % -7.96% 26.97% -74.39% 150.00% 23.01% 39.51% -
  Horiz. % 128.40% 139.51% 109.88% 429.01% 171.60% 139.51% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.45 37.94 38.96 128.78 148.23 118.17 97.39 -39.81%
  QoQ % 19.79% -2.62% -69.75% -13.12% 25.44% 21.34% -
  Horiz. % 46.67% 38.96% 40.00% 132.23% 152.20% 121.34% 100.00%
EPS 2.27 2.50 1.96 6.56 3.80 3.12 1.60 26.23%
  QoQ % -9.20% 27.55% -70.12% 72.63% 21.79% 95.00% -
  Horiz. % 141.88% 156.25% 122.50% 410.00% 237.50% 195.00% 100.00%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0930 1.1100 1.1030 1.1000 1.3650 1.3790 1.0000 6.10%
  QoQ % -1.53% 0.63% 0.27% -19.41% -1.02% 37.90% -
  Horiz. % 109.30% 111.00% 110.30% 110.00% 136.50% 137.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 45.23 37.75 38.77 64.00 73.00 58.09 47.13 -2.70%
  QoQ % 19.81% -2.63% -39.42% -12.33% 25.67% 23.25% -
  Horiz. % 95.97% 80.10% 82.26% 135.79% 154.89% 123.25% 100.00%
EPS 2.26 2.49 1.95 3.80 1.87 1.53 0.78 103.11%
  QoQ % -9.24% 27.69% -48.68% 103.21% 22.22% 96.15% -
  Horiz. % 289.74% 319.23% 250.00% 487.18% 239.74% 196.15% 100.00%
DPS 0.00 0.00 0.00 0.87 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0877 1.1046 1.0975 0.5466 0.6722 0.6779 0.4839 71.51%
  QoQ % -1.53% 0.65% 100.79% -18.68% -0.84% 40.09% -
  Horiz. % 224.78% 228.27% 226.80% 112.96% 138.91% 140.09% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7200 0.6000 1.0100 1.1200 1.0600 1.3800 1.7000 -
P/RPS 1.58 1.58 2.59 0.87 0.72 1.17 1.75 -6.58%
  QoQ % 0.00% -39.00% 197.70% 20.83% -38.46% -33.14% -
  Horiz. % 90.29% 90.29% 148.00% 49.71% 41.14% 66.86% 100.00%
P/EPS 31.71 23.96 51.49 14.65 27.89 44.23 105.05 -54.97%
  QoQ % 32.35% -53.47% 251.47% -47.47% -36.94% -57.90% -
  Horiz. % 30.19% 22.81% 49.01% 13.95% 26.55% 42.10% 100.00%
EY 3.15 4.17 1.94 6.82 3.58 2.26 0.95 122.20%
  QoQ % -24.46% 114.95% -71.55% 90.50% 58.41% 137.89% -
  Horiz. % 331.58% 438.95% 204.21% 717.89% 376.84% 237.89% 100.00%
DY 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.54 0.92 1.02 0.78 1.00 1.70 -46.75%
  QoQ % 22.22% -41.30% -9.80% 30.77% -22.00% -41.18% -
  Horiz. % 38.82% 31.76% 54.12% 60.00% 45.88% 58.82% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 29/05/17 -
Price 0.7300 0.7000 0.5700 1.0800 0.9700 1.1900 1.4100 -
P/RPS 1.61 1.85 1.46 0.84 0.65 1.01 1.45 7.22%
  QoQ % -12.97% 26.71% 73.81% 29.23% -35.64% -30.34% -
  Horiz. % 111.03% 127.59% 100.69% 57.93% 44.83% 69.66% 100.00%
P/EPS 32.15 27.95 29.06 14.13 25.53 38.14 87.13 -48.52%
  QoQ % 15.03% -3.82% 105.66% -44.65% -33.06% -56.23% -
  Horiz. % 36.90% 32.08% 33.35% 16.22% 29.30% 43.77% 100.00%
EY 3.11 3.58 3.44 7.08 3.92 2.62 1.15 93.99%
  QoQ % -13.13% 4.07% -51.41% 80.61% 49.62% 127.83% -
  Horiz. % 270.43% 311.30% 299.13% 615.65% 340.87% 227.83% 100.00%
DY 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.67 0.63 0.52 0.98 0.71 0.86 1.41 -39.08%
  QoQ % 6.35% 21.15% -46.94% 38.03% -17.44% -39.01% -
  Horiz. % 47.52% 44.68% 36.88% 69.50% 50.35% 60.99% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers