Highlights

[MRCB] QoQ Quarter Result on 2016-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 30-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -35.40%    YoY -     421.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 756,522 519,840 1,031,650 551,216 389,191 436,015 388,200 56.08%
  QoQ % 45.53% -49.61% 87.16% 41.63% -10.74% 12.32% -
  Horiz. % 194.88% 133.91% 265.75% 141.99% 100.26% 112.32% 100.00%
PBT 34,179 26,979 238,620 61,594 73,762 18,653 377 1,923.66%
  QoQ % 26.69% -88.69% 287.41% -16.50% 295.44% 4,847.75% -
  Horiz. % 9,066.05% 7,156.23% 63,294.43% 16,337.93% 19,565.52% 4,947.75% 100.00%
Tax -8,117 -8,417 -29,628 -22,015 -16,696 -5,193 33,651 -
  QoQ % 3.56% 71.59% -34.58% -31.86% -221.51% -115.43% -
  Horiz. % -24.12% -25.01% -88.04% -65.42% -49.62% -15.43% 100.00%
NP 26,062 18,562 208,992 39,579 57,066 13,460 34,028 -16.30%
  QoQ % 40.41% -91.12% 428.04% -30.64% 323.97% -60.44% -
  Horiz. % 76.59% 54.55% 614.18% 116.31% 167.70% 39.56% 100.00%
NP to SH 23,371 8,638 188,080 29,394 45,504 4,382 26,789 -8.71%
  QoQ % 170.56% -95.41% 539.86% -35.40% 938.43% -83.64% -
  Horiz. % 87.24% 32.24% 702.08% 109.72% 169.86% 16.36% 100.00%
Tax Rate 23.75 % 31.20 % 12.42 % 35.74 % 22.63 % 27.84 % -8,926.00 % -
  QoQ % -23.88% 151.21% -65.25% 57.93% -18.71% 100.31% -
  Horiz. % -0.27% -0.35% -0.14% -0.40% -0.25% -0.31% 100.00%
Total Cost 730,460 501,278 822,658 511,637 332,125 422,555 354,172 62.10%
  QoQ % 45.72% -39.07% 60.79% 54.05% -21.40% 19.31% -
  Horiz. % 206.24% 141.54% 232.28% 144.46% 93.78% 119.31% 100.00%
Net Worth 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 21.16%
  QoQ % 41.07% -25.82% 14.34% 5.37% 7.57% -1.70% -
  Horiz. % 133.32% 94.51% 127.40% 111.42% 105.74% 98.30% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 57,984 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 30.83 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 21.16%
  QoQ % 41.07% -25.82% 14.34% 5.37% 7.57% -1.70% -
  Horiz. % 133.32% 94.51% 127.40% 111.42% 105.74% 98.30% 100.00%
NOSH 2,184,205 2,135,101 2,108,520 1,972,751 1,864,917 1,752,800 1,785,933 14.38%
  QoQ % 2.30% 1.26% 6.88% 5.78% 6.40% -1.86% -
  Horiz. % 122.30% 119.55% 118.06% 110.46% 104.42% 98.14% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.44 % 3.57 % 20.26 % 7.18 % 14.66 % 3.09 % 8.77 % -46.45%
  QoQ % -3.64% -82.38% 182.17% -51.02% 374.43% -64.77% -
  Horiz. % 39.22% 40.71% 231.01% 81.87% 167.16% 35.23% 100.00%
ROE 0.78 % 0.40 % 6.53 % 1.17 % 1.90 % 0.20 % 1.19 % -24.56%
  QoQ % 95.00% -93.87% 458.12% -38.42% 850.00% -83.19% -
  Horiz. % 65.55% 33.61% 548.74% 98.32% 159.66% 16.81% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.64 24.35 48.93 27.94 20.87 24.88 21.74 36.46%
  QoQ % 42.26% -50.24% 75.13% 33.88% -16.12% 14.44% -
  Horiz. % 159.34% 112.01% 225.07% 128.52% 96.00% 114.44% 100.00%
EPS 1.07 0.40 8.92 1.49 2.44 0.25 1.50 -20.18%
  QoQ % 167.50% -95.52% 498.66% -38.93% 876.00% -83.33% -
  Horiz. % 71.33% 26.67% 594.67% 99.33% 162.67% 16.67% 100.00%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3790 1.0000 1.3650 1.2760 1.2810 1.2670 1.2650 5.93%
  QoQ % 37.90% -26.74% 6.97% -0.39% 1.10% 0.16% -
  Horiz. % 109.01% 79.05% 107.91% 100.87% 101.26% 100.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.15 11.78 23.38 12.49 8.82 9.88 8.80 56.09%
  QoQ % 45.59% -49.62% 87.19% 41.61% -10.73% 12.27% -
  Horiz. % 194.89% 133.86% 265.68% 141.93% 100.23% 112.27% 100.00%
EPS 0.53 0.20 4.26 0.67 1.03 0.10 0.61 -8.95%
  QoQ % 165.00% -95.31% 535.82% -34.95% 930.00% -83.61% -
  Horiz. % 86.89% 32.79% 698.36% 109.84% 168.85% 16.39% 100.00%
DPS 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6827 0.4839 0.6523 0.5705 0.5415 0.5033 0.5121 21.15%
  QoQ % 41.08% -25.82% 14.34% 5.36% 7.59% -1.72% -
  Horiz. % 133.31% 94.49% 127.38% 111.40% 105.74% 98.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.3800 1.7000 1.3300 1.3000 1.0600 1.2500 1.2800 -
P/RPS 3.98 6.98 2.72 4.65 5.08 5.03 5.89 -23.01%
  QoQ % -42.98% 156.62% -41.51% -8.46% 0.99% -14.60% -
  Horiz. % 67.57% 118.51% 46.18% 78.95% 86.25% 85.40% 100.00%
P/EPS 128.97 420.20 14.91 87.25 43.44 500.00 85.33 31.73%
  QoQ % -69.31% 2,718.24% -82.91% 100.85% -91.31% 485.96% -
  Horiz. % 151.14% 492.44% 17.47% 102.25% 50.91% 585.96% 100.00%
EY 0.78 0.24 6.71 1.15 2.30 0.20 1.17 -23.70%
  QoQ % 225.00% -96.42% 483.48% -50.00% 1,050.00% -82.91% -
  Horiz. % 66.67% 20.51% 573.50% 98.29% 196.58% 17.09% 100.00%
DY 0.00 0.00 2.07 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.00 1.70 0.97 1.02 0.83 0.99 1.01 -0.66%
  QoQ % -41.18% 75.26% -4.90% 22.89% -16.16% -1.98% -
  Horiz. % 99.01% 168.32% 96.04% 100.99% 82.18% 98.02% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 -
Price 1.1900 1.4100 1.4300 1.3100 1.2900 1.1600 1.2100 -
P/RPS 3.44 5.79 2.92 4.69 6.18 4.66 5.57 -27.50%
  QoQ % -40.59% 98.29% -37.74% -24.11% 32.62% -16.34% -
  Horiz. % 61.76% 103.95% 52.42% 84.20% 110.95% 83.66% 100.00%
P/EPS 111.21 348.52 16.03 87.92 52.87 464.00 80.67 23.89%
  QoQ % -68.09% 2,074.17% -81.77% 66.29% -88.61% 475.18% -
  Horiz. % 137.86% 432.03% 19.87% 108.99% 65.54% 575.18% 100.00%
EY 0.90 0.29 6.24 1.14 1.89 0.22 1.24 -19.25%
  QoQ % 210.34% -95.35% 447.37% -39.68% 759.09% -82.26% -
  Horiz. % 72.58% 23.39% 503.23% 91.94% 152.42% 17.74% 100.00%
DY 0.00 0.00 1.92 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.86 1.41 1.05 1.03 1.01 0.92 0.96 -7.08%
  QoQ % -39.01% 34.29% 1.94% 1.98% 9.78% -4.17% -
  Horiz. % 89.58% 146.88% 109.38% 107.29% 105.21% 95.83% 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