Highlights

[MRCB] QoQ Quarter Result on 2018-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     55.38%    YoY -     43.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 234,050 374,106 663,754 405,249 427,596 408,161 1,134,117 -65.11%
  QoQ % -37.44% -43.64% 63.79% -5.23% 4.76% -64.01% -
  Horiz. % 20.64% 32.99% 58.53% 35.73% 37.70% 35.99% 100.00%
PBT 8,415 7,702 40,485 43,031 30,559 131,572 52,317 -70.46%
  QoQ % 9.26% -80.98% -5.92% 40.81% -76.77% 151.49% -
  Horiz. % 16.08% 14.72% 77.38% 82.25% 58.41% 251.49% 100.00%
Tax -6,861 18,613 -22,040 -10,762 -4,933 -26,734 -21,813 -53.78%
  QoQ % -136.86% 184.45% -104.79% -118.16% 81.55% -22.56% -
  Horiz. % 31.45% -85.33% 101.04% 49.34% 22.61% 122.56% 100.00%
NP 1,554 26,315 18,445 32,269 25,626 104,838 30,504 -86.28%
  QoQ % -94.09% 42.67% -42.84% 25.92% -75.56% 243.69% -
  Horiz. % 5.09% 86.27% 60.47% 105.79% 84.01% 343.69% 100.00%
NP to SH 4,135 26,400 19,792 33,448 21,527 105,653 28,089 -72.15%
  QoQ % -84.34% 33.39% -40.83% 55.38% -79.62% 276.14% -
  Horiz. % 14.72% 93.99% 70.46% 119.08% 76.64% 376.14% 100.00%
Tax Rate 81.53 % -241.66 % 54.44 % 25.01 % 16.14 % 20.32 % 41.69 % 56.45%
  QoQ % 133.74% -543.90% 117.67% 54.96% -20.57% -51.26% -
  Horiz. % 195.56% -579.66% 130.58% 59.99% 38.71% 48.74% 100.00%
Total Cost 232,496 347,791 645,309 372,980 401,970 303,323 1,103,613 -64.63%
  QoQ % -33.15% -46.10% 73.01% -7.21% 32.52% -72.52% -
  Horiz. % 21.07% 31.51% 58.47% 33.80% 36.42% 27.48% 100.00%
Net Worth 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 37.73%
  QoQ % 0.20% 0.64% -1.53% 0.65% 100.77% -19.48% -
  Horiz. % 161.56% 161.24% 160.21% 162.71% 161.65% 80.52% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 76,838 - - - 38,369 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.26% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 291.06 % - % - % - % 36.32 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 801.38% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 37.73%
  QoQ % 0.20% 0.64% -1.53% 0.65% 100.77% -19.48% -
  Horiz. % 161.56% 161.24% 160.21% 162.71% 161.65% 80.52% 100.00%
NOSH 4,399,426 4,390,773 4,390,773 4,390,773 4,390,057 2,192,559 2,194,453 59.06%
  QoQ % 0.20% 0.00% -0.00% 0.02% 100.23% -0.09% -
  Horiz. % 200.48% 200.09% 200.09% 200.09% 200.05% 99.91% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.66 % 7.03 % 2.78 % 7.96 % 5.99 % 25.69 % 2.69 % -60.84%
  QoQ % -90.61% 152.88% -65.08% 32.89% -76.68% 855.02% -
  Horiz. % 24.54% 261.34% 103.35% 295.91% 222.68% 955.02% 100.00%
ROE 0.09 % 0.55 % 0.41 % 0.69 % 0.44 % 4.38 % 0.94 % -79.10%
  QoQ % -83.64% 34.15% -40.58% 56.82% -89.95% 365.96% -
  Horiz. % 9.57% 58.51% 43.62% 73.40% 46.81% 465.96% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.32 8.52 15.12 9.23 9.74 18.62 51.68 -78.07%
  QoQ % -37.56% -43.65% 63.81% -5.24% -47.69% -63.97% -
  Horiz. % 10.29% 16.49% 29.26% 17.86% 18.85% 36.03% 100.00%
EPS 0.09 0.60 0.45 0.76 0.49 4.82 1.28 -82.99%
  QoQ % -85.00% 33.33% -40.79% 55.10% -89.83% 276.56% -
  Horiz. % 7.03% 46.88% 35.16% 59.38% 38.28% 376.56% 100.00%
DPS 0.00 1.75 0.00 0.00 0.00 1.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1000 1.1000 1.0930 1.1100 1.1030 1.1000 1.3650 -13.41%
  QoQ % 0.00% 0.64% -1.53% 0.63% 0.27% -19.41% -
  Horiz. % 80.59% 80.59% 80.07% 81.32% 80.81% 80.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.30 8.48 15.04 9.19 9.69 9.25 25.71 -65.14%
  QoQ % -37.50% -43.62% 63.66% -5.16% 4.76% -64.02% -
  Horiz. % 20.61% 32.98% 58.50% 35.74% 37.69% 35.98% 100.00%
EPS 0.09 0.60 0.45 0.76 0.49 2.39 0.64 -72.99%
  QoQ % -85.00% 33.33% -40.79% 55.10% -79.50% 273.44% -
  Horiz. % 14.06% 93.75% 70.31% 118.75% 76.56% 373.44% 100.00%
DPS 0.00 1.74 0.00 0.00 0.00 0.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0969 1.0947 1.0877 1.1046 1.0975 0.5466 0.6789 37.73%
  QoQ % 0.20% 0.64% -1.53% 0.65% 100.79% -19.49% -
  Horiz. % 161.57% 161.25% 160.22% 162.70% 161.66% 80.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.8850 0.6150 0.7200 0.6000 1.0100 1.1200 1.0600 -
P/RPS 16.64 7.22 4.76 6.50 10.37 6.02 2.05 304.41%
  QoQ % 130.47% 51.68% -26.77% -37.32% 72.26% 193.66% -
  Horiz. % 811.71% 352.20% 232.20% 317.07% 505.85% 293.66% 100.00%
P/EPS 941.59 102.29 159.73 78.76 205.97 23.24 82.81 406.40%
  QoQ % 820.51% -35.96% 102.81% -61.76% 786.27% -71.94% -
  Horiz. % 1,137.05% 123.52% 192.89% 95.11% 248.73% 28.06% 100.00%
EY 0.11 0.98 0.63 1.27 0.49 4.30 1.21 -79.81%
  QoQ % -88.78% 55.56% -50.39% 159.18% -88.60% 255.37% -
  Horiz. % 9.09% 80.99% 52.07% 104.96% 40.50% 355.37% 100.00%
DY 0.00 2.85 0.00 0.00 0.00 1.56 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 182.69% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.80 0.56 0.66 0.54 0.92 1.02 0.78 1.70%
  QoQ % 42.86% -15.15% 22.22% -41.30% -9.80% 30.77% -
  Horiz. % 102.56% 71.79% 84.62% 69.23% 117.95% 130.77% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 -
Price 0.9300 0.8000 0.7300 0.7000 0.5700 1.0800 0.9700 -
P/RPS 17.48 9.39 4.83 7.58 5.85 5.80 1.88 342.77%
  QoQ % 86.16% 94.41% -36.28% 29.57% 0.86% 208.51% -
  Horiz. % 929.79% 499.47% 256.91% 403.19% 311.17% 308.51% 100.00%
P/EPS 989.47 133.05 161.95 91.89 116.24 22.41 75.78 455.37%
  QoQ % 643.68% -17.85% 76.24% -20.95% 418.70% -70.43% -
  Horiz. % 1,305.71% 175.57% 213.71% 121.26% 153.39% 29.57% 100.00%
EY 0.10 0.75 0.62 1.09 0.86 4.46 1.32 -82.12%
  QoQ % -86.67% 20.97% -43.12% 26.74% -80.72% 237.88% -
  Horiz. % 7.58% 56.82% 46.97% 82.58% 65.15% 337.88% 100.00%
DY 0.00 2.19 0.00 0.00 0.00 1.62 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.19% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.85 0.73 0.67 0.63 0.52 0.98 0.71 12.76%
  QoQ % 16.44% 8.96% 6.35% 21.15% -46.94% 38.03% -
  Horiz. % 119.72% 102.82% 94.37% 88.73% 73.24% 138.03% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers