Highlights

[MRCB] QoQ Quarter Result on 2016-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     938.43%    YoY -     -24.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 519,840 1,031,650 551,216 389,191 436,015 388,200 374,062 24.51%
  QoQ % -49.61% 87.16% 41.63% -10.74% 12.32% 3.78% -
  Horiz. % 138.97% 275.80% 147.36% 104.04% 116.56% 103.78% 100.00%
PBT 26,979 238,620 61,594 73,762 18,653 377 25,326 4.30%
  QoQ % -88.69% 287.41% -16.50% 295.44% 4,847.75% -98.51% -
  Horiz. % 106.53% 942.19% 243.20% 291.25% 73.65% 1.49% 100.00%
Tax -8,417 -29,628 -22,015 -16,696 -5,193 33,651 -17,536 -38.67%
  QoQ % 71.59% -34.58% -31.86% -221.51% -115.43% 291.90% -
  Horiz. % 48.00% 168.96% 125.54% 95.21% 29.61% -191.90% 100.00%
NP 18,562 208,992 39,579 57,066 13,460 34,028 7,790 78.30%
  QoQ % -91.12% 428.04% -30.64% 323.97% -60.44% 336.82% -
  Horiz. % 238.28% 2,682.82% 508.07% 732.55% 172.79% 436.82% 100.00%
NP to SH 8,638 188,080 29,394 45,504 4,382 26,789 5,638 32.87%
  QoQ % -95.41% 539.86% -35.40% 938.43% -83.64% 375.15% -
  Horiz. % 153.21% 3,335.93% 521.36% 807.09% 77.72% 475.15% 100.00%
Tax Rate 31.20 % 12.42 % 35.74 % 22.63 % 27.84 % -8,926.00 % 69.24 % -41.20%
  QoQ % 151.21% -65.25% 57.93% -18.71% 100.31% -12,991.39% -
  Horiz. % 45.06% 17.94% 51.62% 32.68% 40.21% -12,891.39% 100.00%
Total Cost 501,278 822,658 511,637 332,125 422,555 354,172 366,272 23.24%
  QoQ % -39.07% 60.79% 54.05% -21.40% 19.31% -3.30% -
  Horiz. % 136.86% 224.60% 139.69% 90.68% 115.37% 96.70% 100.00%
Net Worth 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 -3.23%
  QoQ % -25.82% 14.34% 5.37% 7.57% -1.70% 0.73% -
  Horiz. % 95.20% 128.32% 112.23% 106.51% 99.02% 100.73% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 57,984 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 30.83 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 -3.23%
  QoQ % -25.82% 14.34% 5.37% 7.57% -1.70% 0.73% -
  Horiz. % 95.20% 128.32% 112.23% 106.51% 99.02% 100.73% 100.00%
NOSH 2,135,101 2,108,520 1,972,751 1,864,917 1,752,800 1,785,933 1,761,875 13.65%
  QoQ % 1.26% 6.88% 5.78% 6.40% -1.86% 1.37% -
  Horiz. % 121.18% 119.67% 111.97% 105.85% 99.48% 101.37% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.57 % 20.26 % 7.18 % 14.66 % 3.09 % 8.77 % 2.08 % 43.30%
  QoQ % -82.38% 182.17% -51.02% 374.43% -64.77% 321.63% -
  Horiz. % 171.63% 974.04% 345.19% 704.81% 148.56% 421.63% 100.00%
ROE 0.40 % 6.53 % 1.17 % 1.90 % 0.20 % 1.19 % 0.25 % 36.76%
  QoQ % -93.87% 458.12% -38.42% 850.00% -83.19% 376.00% -
  Horiz. % 160.00% 2,612.00% 468.00% 760.00% 80.00% 476.00% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.35 48.93 27.94 20.87 24.88 21.74 21.23 9.56%
  QoQ % -50.24% 75.13% 33.88% -16.12% 14.44% 2.40% -
  Horiz. % 114.70% 230.48% 131.61% 98.30% 117.19% 102.40% 100.00%
EPS 0.40 8.92 1.49 2.44 0.25 1.50 0.32 16.02%
  QoQ % -95.52% 498.66% -38.93% 876.00% -83.33% 368.75% -
  Horiz. % 125.00% 2,787.50% 465.62% 762.50% 78.12% 468.75% 100.00%
DPS 0.00 2.75 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.0000 1.3650 1.2760 1.2810 1.2670 1.2650 1.2730 -14.85%
  QoQ % -26.74% 6.97% -0.39% 1.10% 0.16% -0.63% -
  Horiz. % 78.55% 107.23% 100.24% 100.63% 99.53% 99.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 11.78 23.38 12.49 8.82 9.88 8.80 8.48 24.47%
  QoQ % -49.62% 87.19% 41.61% -10.73% 12.27% 3.77% -
  Horiz. % 138.92% 275.71% 147.29% 104.01% 116.51% 103.77% 100.00%
EPS 0.20 4.26 0.67 1.03 0.10 0.61 0.13 33.23%
  QoQ % -95.31% 535.82% -34.95% 930.00% -83.61% 369.23% -
  Horiz. % 153.85% 3,276.92% 515.38% 792.31% 76.92% 469.23% 100.00%
DPS 0.00 1.31 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4839 0.6523 0.5705 0.5415 0.5033 0.5121 0.5084 -3.24%
  QoQ % -25.82% 14.34% 5.36% 7.59% -1.72% 0.73% -
  Horiz. % 95.18% 128.30% 112.21% 106.51% 99.00% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.7000 1.3300 1.3000 1.0600 1.2500 1.2800 1.1800 -
P/RPS 6.98 2.72 4.65 5.08 5.03 5.89 5.56 16.36%
  QoQ % 156.62% -41.51% -8.46% 0.99% -14.60% 5.94% -
  Horiz. % 125.54% 48.92% 83.63% 91.37% 90.47% 105.94% 100.00%
P/EPS 420.20 14.91 87.25 43.44 500.00 85.33 368.75 9.09%
  QoQ % 2,718.24% -82.91% 100.85% -91.31% 485.96% -76.86% -
  Horiz. % 113.95% 4.04% 23.66% 11.78% 135.59% 23.14% 100.00%
EY 0.24 6.71 1.15 2.30 0.20 1.17 0.27 -7.55%
  QoQ % -96.42% 483.48% -50.00% 1,050.00% -82.91% 333.33% -
  Horiz. % 88.89% 2,485.19% 425.93% 851.85% 74.07% 433.33% 100.00%
DY 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.70 0.97 1.02 0.83 0.99 1.01 0.93 49.45%
  QoQ % 75.26% -4.90% 22.89% -16.16% -1.98% 8.60% -
  Horiz. % 182.80% 104.30% 109.68% 89.25% 106.45% 108.60% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 19/11/15 -
Price 1.4100 1.4300 1.3100 1.2900 1.1600 1.2100 1.3700 -
P/RPS 5.79 2.92 4.69 6.18 4.66 5.57 6.45 -6.94%
  QoQ % 98.29% -37.74% -24.11% 32.62% -16.34% -13.64% -
  Horiz. % 89.77% 45.27% 72.71% 95.81% 72.25% 86.36% 100.00%
P/EPS 348.52 16.03 87.92 52.87 464.00 80.67 428.13 -12.81%
  QoQ % 2,074.17% -81.77% 66.29% -88.61% 475.18% -81.16% -
  Horiz. % 81.41% 3.74% 20.54% 12.35% 108.38% 18.84% 100.00%
EY 0.29 6.24 1.14 1.89 0.22 1.24 0.23 16.69%
  QoQ % -95.35% 447.37% -39.68% 759.09% -82.26% 439.13% -
  Horiz. % 126.09% 2,713.04% 495.65% 821.74% 95.65% 539.13% 100.00%
DY 0.00 1.92 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.41 1.05 1.03 1.01 0.92 0.96 1.08 19.43%
  QoQ % 34.29% 1.94% 1.98% 9.78% -4.17% -11.11% -
  Horiz. % 130.56% 97.22% 95.37% 93.52% 85.19% 88.89% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers