Highlights

[MRCB] QoQ Quarter Result on 2017-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     170.56%    YoY -     -48.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 427,596 408,161 1,134,117 756,522 519,840 1,031,650 551,216 -15.59%
  QoQ % 4.76% -64.01% 49.91% 45.53% -49.61% 87.16% -
  Horiz. % 77.57% 74.05% 205.75% 137.25% 94.31% 187.16% 100.00%
PBT 30,559 131,572 52,317 34,179 26,979 238,620 61,594 -37.36%
  QoQ % -76.77% 151.49% 53.07% 26.69% -88.69% 287.41% -
  Horiz. % 49.61% 213.61% 84.94% 55.49% 43.80% 387.41% 100.00%
Tax -4,933 -26,734 -21,813 -8,117 -8,417 -29,628 -22,015 -63.14%
  QoQ % 81.55% -22.56% -168.73% 3.56% 71.59% -34.58% -
  Horiz. % 22.41% 121.44% 99.08% 36.87% 38.23% 134.58% 100.00%
NP 25,626 104,838 30,504 26,062 18,562 208,992 39,579 -25.18%
  QoQ % -75.56% 243.69% 17.04% 40.41% -91.12% 428.04% -
  Horiz. % 64.75% 264.88% 77.07% 65.85% 46.90% 528.04% 100.00%
NP to SH 21,527 105,653 28,089 23,371 8,638 188,080 29,394 -18.77%
  QoQ % -79.62% 276.14% 20.19% 170.56% -95.41% 539.86% -
  Horiz. % 73.24% 359.44% 95.56% 79.51% 29.39% 639.86% 100.00%
Tax Rate 16.14 % 20.32 % 41.69 % 23.75 % 31.20 % 12.42 % 35.74 % -41.17%
  QoQ % -20.57% -51.26% 75.54% -23.88% 151.21% -65.25% -
  Horiz. % 45.16% 56.86% 116.65% 66.45% 87.30% 34.75% 100.00%
Total Cost 401,970 303,323 1,103,613 730,460 501,278 822,658 511,637 -14.87%
  QoQ % 32.52% -72.52% 51.08% 45.72% -39.07% 60.79% -
  Horiz. % 78.57% 59.28% 215.70% 142.77% 97.98% 160.79% 100.00%
Net Worth 4,842,233 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 54.73%
  QoQ % 100.77% -19.48% -0.55% 41.07% -25.82% 14.34% -
  Horiz. % 192.36% 95.81% 119.00% 119.66% 84.82% 114.34% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 38,369 - - - 57,984 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.17% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 36.32 % - % - % - % 30.83 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.81% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 4,842,233 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 54.73%
  QoQ % 100.77% -19.48% -0.55% 41.07% -25.82% 14.34% -
  Horiz. % 192.36% 95.81% 119.00% 119.66% 84.82% 114.34% 100.00%
NOSH 4,390,057 2,192,559 2,194,453 2,184,205 2,135,101 2,108,520 1,972,751 70.53%
  QoQ % 100.23% -0.09% 0.47% 2.30% 1.26% 6.88% -
  Horiz. % 222.53% 111.14% 111.24% 110.72% 108.23% 106.88% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.99 % 25.69 % 2.69 % 3.44 % 3.57 % 20.26 % 7.18 % -11.39%
  QoQ % -76.68% 855.02% -21.80% -3.64% -82.38% 182.17% -
  Horiz. % 83.43% 357.80% 37.47% 47.91% 49.72% 282.17% 100.00%
ROE 0.44 % 4.38 % 0.94 % 0.78 % 0.40 % 6.53 % 1.17 % -47.93%
  QoQ % -89.95% 365.96% 20.51% 95.00% -93.87% 458.12% -
  Horiz. % 37.61% 374.36% 80.34% 66.67% 34.19% 558.12% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.74 18.62 51.68 34.64 24.35 48.93 27.94 -50.50%
  QoQ % -47.69% -63.97% 49.19% 42.26% -50.24% 75.13% -
  Horiz. % 34.86% 66.64% 184.97% 123.98% 87.15% 175.13% 100.00%
EPS 0.49 4.82 1.28 1.07 0.40 8.92 1.49 -52.39%
  QoQ % -89.83% 276.56% 19.63% 167.50% -95.52% 498.66% -
  Horiz. % 32.89% 323.49% 85.91% 71.81% 26.85% 598.66% 100.00%
DPS 0.00 1.75 0.00 0.00 0.00 2.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 63.64% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1030 1.1000 1.3650 1.3790 1.0000 1.3650 1.2760 -9.26%
  QoQ % 0.27% -19.41% -1.02% 37.90% -26.74% 6.97% -
  Horiz. % 86.44% 86.21% 106.97% 108.07% 78.37% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 9.69 9.25 25.71 17.15 11.78 23.38 12.49 -15.58%
  QoQ % 4.76% -64.02% 49.91% 45.59% -49.62% 87.19% -
  Horiz. % 77.58% 74.06% 205.84% 137.31% 94.32% 187.19% 100.00%
EPS 0.49 2.39 0.64 0.53 0.20 4.26 0.67 -18.84%
  QoQ % -79.50% 273.44% 20.75% 165.00% -95.31% 535.82% -
  Horiz. % 73.13% 356.72% 95.52% 79.10% 29.85% 635.82% 100.00%
DPS 0.00 0.87 0.00 0.00 0.00 1.31 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 66.41% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0975 0.5466 0.6789 0.6827 0.4839 0.6523 0.5705 54.74%
  QoQ % 100.79% -19.49% -0.56% 41.08% -25.82% 14.34% -
  Horiz. % 192.38% 95.81% 119.00% 119.67% 84.82% 114.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0100 1.1200 1.0600 1.3800 1.7000 1.3300 1.3000 -
P/RPS 10.37 6.02 2.05 3.98 6.98 2.72 4.65 70.78%
  QoQ % 72.26% 193.66% -48.49% -42.98% 156.62% -41.51% -
  Horiz. % 223.01% 129.46% 44.09% 85.59% 150.11% 58.49% 100.00%
P/EPS 205.97 23.24 82.81 128.97 420.20 14.91 87.25 77.39%
  QoQ % 786.27% -71.94% -35.79% -69.31% 2,718.24% -82.91% -
  Horiz. % 236.07% 26.64% 94.91% 147.82% 481.60% 17.09% 100.00%
EY 0.49 4.30 1.21 0.78 0.24 6.71 1.15 -43.41%
  QoQ % -88.60% 255.37% 55.13% 225.00% -96.42% 483.48% -
  Horiz. % 42.61% 373.91% 105.22% 67.83% 20.87% 583.48% 100.00%
DY 0.00 1.56 0.00 0.00 0.00 2.07 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.36% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.92 1.02 0.78 1.00 1.70 0.97 1.02 -6.65%
  QoQ % -9.80% 30.77% -22.00% -41.18% 75.26% -4.90% -
  Horiz. % 90.20% 100.00% 76.47% 98.04% 166.67% 95.10% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 21/11/17 29/08/17 29/05/17 27/02/17 30/11/16 -
Price 0.5700 1.0800 0.9700 1.1900 1.4100 1.4300 1.3100 -
P/RPS 5.85 5.80 1.88 3.44 5.79 2.92 4.69 15.89%
  QoQ % 0.86% 208.51% -45.35% -40.59% 98.29% -37.74% -
  Horiz. % 124.73% 123.67% 40.09% 73.35% 123.45% 62.26% 100.00%
P/EPS 116.24 22.41 75.78 111.21 348.52 16.03 87.92 20.48%
  QoQ % 418.70% -70.43% -31.86% -68.09% 2,074.17% -81.77% -
  Horiz. % 132.21% 25.49% 86.19% 126.49% 396.41% 18.23% 100.00%
EY 0.86 4.46 1.32 0.90 0.29 6.24 1.14 -17.14%
  QoQ % -80.72% 237.88% 46.67% 210.34% -95.35% 447.37% -
  Horiz. % 75.44% 391.23% 115.79% 78.95% 25.44% 547.37% 100.00%
DY 0.00 1.62 0.00 0.00 0.00 1.92 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.98 0.71 0.86 1.41 1.05 1.03 -36.62%
  QoQ % -46.94% 38.03% -17.44% -39.01% 34.29% 1.94% -
  Horiz. % 50.49% 95.15% 68.93% 83.50% 136.89% 101.94% 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.
 


 

227  256  503  1283 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.3050.00 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HSI-H8F 0.230.00 
 HIAPTEK 0.22+0.015 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers