Highlights

[MRCB] QoQ Quarter Result on 2017-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 21-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     20.19%    YoY -     -4.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 405,249 427,596 408,161 1,134,117 756,522 519,840 1,031,650 -46.46%
  QoQ % -5.23% 4.76% -64.01% 49.91% 45.53% -49.61% -
  Horiz. % 39.28% 41.45% 39.56% 109.93% 73.33% 50.39% 100.00%
PBT 43,031 30,559 131,572 52,317 34,179 26,979 238,620 -68.18%
  QoQ % 40.81% -76.77% 151.49% 53.07% 26.69% -88.69% -
  Horiz. % 18.03% 12.81% 55.14% 21.92% 14.32% 11.31% 100.00%
Tax -10,762 -4,933 -26,734 -21,813 -8,117 -8,417 -29,628 -49.19%
  QoQ % -118.16% 81.55% -22.56% -168.73% 3.56% 71.59% -
  Horiz. % 36.32% 16.65% 90.23% 73.62% 27.40% 28.41% 100.00%
NP 32,269 25,626 104,838 30,504 26,062 18,562 208,992 -71.32%
  QoQ % 25.92% -75.56% 243.69% 17.04% 40.41% -91.12% -
  Horiz. % 15.44% 12.26% 50.16% 14.60% 12.47% 8.88% 100.00%
NP to SH 33,448 21,527 105,653 28,089 23,371 8,638 188,080 -68.48%
  QoQ % 55.38% -79.62% 276.14% 20.19% 170.56% -95.41% -
  Horiz. % 17.78% 11.45% 56.17% 14.93% 12.43% 4.59% 100.00%
Tax Rate 25.01 % 16.14 % 20.32 % 41.69 % 23.75 % 31.20 % 12.42 % 59.67%
  QoQ % 54.96% -20.57% -51.26% 75.54% -23.88% 151.21% -
  Horiz. % 201.37% 129.95% 163.61% 335.67% 191.22% 251.21% 100.00%
Total Cost 372,980 401,970 303,323 1,103,613 730,460 501,278 822,658 -41.07%
  QoQ % -7.21% 32.52% -72.52% 51.08% 45.72% -39.07% -
  Horiz. % 45.34% 48.86% 36.87% 134.15% 88.79% 60.93% 100.00%
Net Worth 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 42.21%
  QoQ % 0.65% 100.77% -19.48% -0.55% 41.07% -25.82% -
  Horiz. % 169.34% 168.24% 83.80% 104.08% 104.65% 74.18% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 38,369 - - - 57,984 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 117.81% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 42.21%
  QoQ % 0.65% 100.77% -19.48% -0.55% 41.07% -25.82% -
  Horiz. % 169.34% 168.24% 83.80% 104.08% 104.65% 74.18% 100.00%
NOSH 4,390,773 4,390,057 2,192,559 2,194,453 2,184,205 2,135,101 2,108,520 63.29%
  QoQ % 0.02% 100.23% -0.09% 0.47% 2.30% 1.26% -
  Horiz. % 208.24% 208.21% 103.99% 104.08% 103.59% 101.26% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.96 % 5.99 % 25.69 % 2.69 % 3.44 % 3.57 % 20.26 % -46.45%
  QoQ % 32.89% -76.68% 855.02% -21.80% -3.64% -82.38% -
  Horiz. % 39.29% 29.57% 126.80% 13.28% 16.98% 17.62% 100.00%
ROE 0.69 % 0.44 % 4.38 % 0.94 % 0.78 % 0.40 % 6.53 % -77.74%
  QoQ % 56.82% -89.95% 365.96% 20.51% 95.00% -93.87% -
  Horiz. % 10.57% 6.74% 67.08% 14.40% 11.94% 6.13% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.23 9.74 18.62 51.68 34.64 24.35 48.93 -67.21%
  QoQ % -5.24% -47.69% -63.97% 49.19% 42.26% -50.24% -
  Horiz. % 18.86% 19.91% 38.05% 105.62% 70.80% 49.76% 100.00%
EPS 0.76 0.49 4.82 1.28 1.07 0.40 8.92 -80.72%
  QoQ % 55.10% -89.83% 276.56% 19.63% 167.50% -95.52% -
  Horiz. % 8.52% 5.49% 54.04% 14.35% 12.00% 4.48% 100.00%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 2.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 63.64% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1100 1.1030 1.1000 1.3650 1.3790 1.0000 1.3650 -12.91%
  QoQ % 0.63% 0.27% -19.41% -1.02% 37.90% -26.74% -
  Horiz. % 81.32% 80.81% 80.59% 100.00% 101.03% 73.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.19 9.69 9.25 25.71 17.15 11.78 23.38 -46.43%
  QoQ % -5.16% 4.76% -64.02% 49.91% 45.59% -49.62% -
  Horiz. % 39.31% 41.45% 39.56% 109.97% 73.35% 50.38% 100.00%
EPS 0.76 0.49 2.39 0.64 0.53 0.20 4.26 -68.41%
  QoQ % 55.10% -79.50% 273.44% 20.75% 165.00% -95.31% -
  Horiz. % 17.84% 11.50% 56.10% 15.02% 12.44% 4.69% 100.00%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 1.31 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.41% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1046 1.0975 0.5466 0.6789 0.6827 0.4839 0.6523 42.21%
  QoQ % 0.65% 100.79% -19.49% -0.56% 41.08% -25.82% -
  Horiz. % 169.34% 168.25% 83.80% 104.08% 104.66% 74.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.6000 1.0100 1.1200 1.0600 1.3800 1.7000 1.3300 -
P/RPS 6.50 10.37 6.02 2.05 3.98 6.98 2.72 79.03%
  QoQ % -37.32% 72.26% 193.66% -48.49% -42.98% 156.62% -
  Horiz. % 238.97% 381.25% 221.32% 75.37% 146.32% 256.62% 100.00%
P/EPS 78.76 205.97 23.24 82.81 128.97 420.20 14.91 204.24%
  QoQ % -61.76% 786.27% -71.94% -35.79% -69.31% 2,718.24% -
  Horiz. % 528.24% 1,381.42% 155.87% 555.40% 864.99% 2,818.24% 100.00%
EY 1.27 0.49 4.30 1.21 0.78 0.24 6.71 -67.14%
  QoQ % 159.18% -88.60% 255.37% 55.13% 225.00% -96.42% -
  Horiz. % 18.93% 7.30% 64.08% 18.03% 11.62% 3.58% 100.00%
DY 0.00 0.00 1.56 0.00 0.00 0.00 2.07 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.36% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.54 0.92 1.02 0.78 1.00 1.70 0.97 -32.40%
  QoQ % -41.30% -9.80% 30.77% -22.00% -41.18% 75.26% -
  Horiz. % 55.67% 94.85% 105.15% 80.41% 103.09% 175.26% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 29/05/17 27/02/17 -
Price 0.7000 0.5700 1.0800 0.9700 1.1900 1.4100 1.4300 -
P/RPS 7.58 5.85 5.80 1.88 3.44 5.79 2.92 89.21%
  QoQ % 29.57% 0.86% 208.51% -45.35% -40.59% 98.29% -
  Horiz. % 259.59% 200.34% 198.63% 64.38% 117.81% 198.29% 100.00%
P/EPS 91.89 116.24 22.41 75.78 111.21 348.52 16.03 221.33%
  QoQ % -20.95% 418.70% -70.43% -31.86% -68.09% 2,074.17% -
  Horiz. % 573.24% 725.14% 139.80% 472.74% 693.76% 2,174.17% 100.00%
EY 1.09 0.86 4.46 1.32 0.90 0.29 6.24 -68.85%
  QoQ % 26.74% -80.72% 237.88% 46.67% 210.34% -95.35% -
  Horiz. % 17.47% 13.78% 71.47% 21.15% 14.42% 4.65% 100.00%
DY 0.00 0.00 1.62 0.00 0.00 0.00 1.92 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 84.38% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.63 0.52 0.98 0.71 0.86 1.41 1.05 -28.93%
  QoQ % 21.15% -46.94% 38.03% -17.44% -39.01% 34.29% -
  Horiz. % 60.00% 49.52% 93.33% 67.62% 81.90% 134.29% 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