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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS