Highlights

[MRCB] QoQ Cumulative 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 -     170.62%    YoY -     -37.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,496,599 832,845 427,596 2,823,651 2,415,490 1,281,373 519,840 102.25%
  QoQ % 79.70% 94.77% -84.86% 16.90% 88.51% 146.49% -
  Horiz. % 287.90% 160.21% 82.26% 543.18% 464.66% 246.49% 100.00%
PBT 114,075 73,590 30,559 247,333 115,761 63,444 26,979 161.25%
  QoQ % 55.01% 140.81% -87.64% 113.66% 82.46% 135.16% -
  Horiz. % 422.83% 272.77% 113.27% 916.76% 429.08% 235.16% 100.00%
Tax -37,735 -15,695 -4,933 -65,525 -38,791 -16,978 -8,417 171.64%
  QoQ % -140.43% -218.16% 92.47% -68.92% -128.48% -101.71% -
  Horiz. % 448.32% 186.47% 58.61% 778.48% 460.86% 201.71% 100.00%
NP 76,340 57,895 25,626 181,808 76,970 46,466 18,562 156.47%
  QoQ % 31.86% 125.92% -85.90% 136.21% 65.65% 150.33% -
  Horiz. % 411.27% 311.90% 138.06% 979.46% 414.66% 250.33% 100.00%
NP to SH 74,767 54,975 21,527 167,575 61,922 33,833 8,638 321.01%
  QoQ % 36.00% 155.38% -87.15% 170.62% 83.02% 291.68% -
  Horiz. % 865.56% 636.43% 249.21% 1,939.97% 716.86% 391.68% 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 1,420,259 774,950 401,970 2,641,843 2,338,520 1,234,907 501,278 100.10%
  QoQ % 83.27% 92.79% -84.78% 12.97% 89.37% 146.35% -
  Horiz. % 283.33% 154.59% 80.19% 527.02% 466.51% 246.35% 100.00%
Net Worth 4,799,115 4,873,758 4,842,233 2,411,814 2,965,738 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 2,965,738 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 1.56 % 1.13 % 0.44 % 6.95 % 2.09 % 1.13 % 0.40 % 147.56%
  QoQ % 38.05% 156.82% -93.67% 232.54% 84.96% 182.50% -
  Horiz. % 390.00% 282.50% 110.00% 1,737.50% 522.50% 282.50% 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 34.09 18.97 9.74 128.78 111.17 59.08 24.35 25.12%
  QoQ % 79.70% 94.76% -92.44% 15.84% 88.17% 142.63% -
  Horiz. % 140.00% 77.91% 40.00% 528.87% 456.55% 242.63% 100.00%
EPS 1.70 1.25 0.49 6.56 2.85 1.56 0.40 162.15%
  QoQ % 36.00% 155.10% -92.53% 130.18% 82.69% 290.00% -
  Horiz. % 425.00% 312.50% 122.50% 1,640.00% 712.50% 390.00% 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 33.92 18.88 9.69 64.00 54.75 29.04 11.78 102.27%
  QoQ % 79.66% 94.84% -84.86% 16.89% 88.53% 146.52% -
  Horiz. % 287.95% 160.27% 82.26% 543.29% 464.77% 246.52% 100.00%
EPS 1.69 1.25 0.49 3.80 1.40 0.77 0.20 314.32%
  QoQ % 35.20% 155.10% -87.11% 171.43% 81.82% 285.00% -
  Horiz. % 845.00% 625.00% 245.00% 1,900.00% 700.00% 385.00% 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 2.11 3.16 10.37 0.87 0.95 2.34 6.98 -54.93%
  QoQ % -33.23% -69.53% 1,091.95% -8.42% -59.40% -66.48% -
  Horiz. % 30.23% 45.27% 148.57% 12.46% 13.61% 33.52% 100.00%
P/EPS 42.28 47.92 205.97 14.65 37.19 88.46 420.20 -78.34%
  QoQ % -11.77% -76.73% 1,305.94% -60.61% -57.96% -78.95% -
  Horiz. % 10.06% 11.40% 49.02% 3.49% 8.85% 21.05% 100.00%
EY 2.37 2.09 0.49 6.82 2.69 1.13 0.24 359.64%
  QoQ % 13.40% 326.53% -92.82% 153.53% 138.05% 370.83% -
  Horiz. % 987.50% 870.83% 204.17% 2,841.67% 1,120.83% 470.83% 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 2.14 3.69 5.85 0.84 0.87 2.01 5.79 -48.47%
  QoQ % -42.01% -36.92% 596.43% -3.45% -56.72% -65.28% -
  Horiz. % 36.96% 63.73% 101.04% 14.51% 15.03% 34.72% 100.00%
P/EPS 42.87 55.91 116.24 14.13 34.04 76.28 348.52 -75.24%
  QoQ % -23.32% -51.90% 722.65% -58.49% -55.37% -78.11% -
  Horiz. % 12.30% 16.04% 33.35% 4.05% 9.77% 21.89% 100.00%
EY 2.33 1.79 0.86 7.08 2.94 1.31 0.29 300.64%
  QoQ % 30.17% 108.14% -87.85% 140.82% 124.43% 351.72% -
  Horiz. % 803.45% 617.24% 296.55% 2,441.38% 1,013.79% 451.72% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers