Highlights

[MRCB] QoQ Quarter Result on 2018-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -40.83%    YoY -     -29.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 240,973 234,050 374,106 663,754 405,249 427,596 408,161 -29.69%
  QoQ % 2.96% -37.44% -43.64% 63.79% -5.23% 4.76% -
  Horiz. % 59.04% 57.34% 91.66% 162.62% 99.29% 104.76% 100.00%
PBT 9,825 8,415 7,702 40,485 43,031 30,559 131,572 -82.35%
  QoQ % 16.76% 9.26% -80.98% -5.92% 40.81% -76.77% -
  Horiz. % 7.47% 6.40% 5.85% 30.77% 32.71% 23.23% 100.00%
Tax -2,171 -6,861 18,613 -22,040 -10,762 -4,933 -26,734 -81.33%
  QoQ % 68.36% -136.86% 184.45% -104.79% -118.16% 81.55% -
  Horiz. % 8.12% 25.66% -69.62% 82.44% 40.26% 18.45% 100.00%
NP 7,654 1,554 26,315 18,445 32,269 25,626 104,838 -82.62%
  QoQ % 392.54% -94.09% 42.67% -42.84% 25.92% -75.56% -
  Horiz. % 7.30% 1.48% 25.10% 17.59% 30.78% 24.44% 100.00%
NP to SH 11,057 4,135 26,400 19,792 33,448 21,527 105,653 -77.88%
  QoQ % 167.40% -84.34% 33.39% -40.83% 55.38% -79.62% -
  Horiz. % 10.47% 3.91% 24.99% 18.73% 31.66% 20.38% 100.00%
Tax Rate 22.10 % 81.53 % -241.66 % 54.44 % 25.01 % 16.14 % 20.32 % 5.77%
  QoQ % -72.89% 133.74% -543.90% 117.67% 54.96% -20.57% -
  Horiz. % 108.76% 401.23% -1,189.27% 267.91% 123.08% 79.43% 100.00%
Total Cost 233,319 232,496 347,791 645,309 372,980 401,970 303,323 -16.09%
  QoQ % 0.35% -33.15% -46.10% 73.01% -7.21% 32.52% -
  Horiz. % 76.92% 76.65% 114.66% 212.75% 122.96% 132.52% 100.00%
Net Worth 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 59.60%
  QoQ % 0.29% 0.20% 0.64% -1.53% 0.65% 100.77% -
  Horiz. % 201.23% 200.65% 200.26% 198.98% 202.08% 200.77% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 76,838 - - - 38,369 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 801.38% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 59.60%
  QoQ % 0.29% 0.20% 0.64% -1.53% 0.65% 100.77% -
  Horiz. % 201.23% 200.65% 200.26% 198.98% 202.08% 200.77% 100.00%
NOSH 4,400,173 4,399,426 4,390,773 4,390,773 4,390,773 4,390,057 2,192,559 59.31%
  QoQ % 0.02% 0.20% 0.00% -0.00% 0.02% 100.23% -
  Horiz. % 200.69% 200.65% 200.26% 200.26% 200.26% 200.23% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.18 % 0.66 % 7.03 % 2.78 % 7.96 % 5.99 % 25.69 % -75.26%
  QoQ % 381.82% -90.61% 152.88% -65.08% 32.89% -76.68% -
  Horiz. % 12.38% 2.57% 27.36% 10.82% 30.98% 23.32% 100.00%
ROE 0.23 % 0.09 % 0.55 % 0.41 % 0.69 % 0.44 % 4.38 % -86.05%
  QoQ % 155.56% -83.64% 34.15% -40.58% 56.82% -89.95% -
  Horiz. % 5.25% 2.05% 12.56% 9.36% 15.75% 10.05% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.48 5.32 8.52 15.12 9.23 9.74 18.62 -55.85%
  QoQ % 3.01% -37.56% -43.65% 63.81% -5.24% -47.69% -
  Horiz. % 29.43% 28.57% 45.76% 81.20% 49.57% 52.31% 100.00%
EPS 0.25 0.09 0.60 0.45 0.76 0.49 4.82 -86.17%
  QoQ % 177.78% -85.00% 33.33% -40.79% 55.10% -89.83% -
  Horiz. % 5.19% 1.87% 12.45% 9.34% 15.77% 10.17% 100.00%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1030 1.1000 1.1000 1.0930 1.1100 1.1030 1.1000 0.18%
  QoQ % 0.27% 0.00% 0.64% -1.53% 0.63% 0.27% -
  Horiz. % 100.27% 100.00% 100.00% 99.36% 100.91% 100.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 5.46 5.30 8.48 15.04 9.19 9.69 9.25 -29.70%
  QoQ % 3.02% -37.50% -43.62% 63.66% -5.16% 4.76% -
  Horiz. % 59.03% 57.30% 91.68% 162.59% 99.35% 104.76% 100.00%
EPS 0.25 0.09 0.60 0.45 0.76 0.49 2.39 -77.89%
  QoQ % 177.78% -85.00% 33.33% -40.79% 55.10% -79.50% -
  Horiz. % 10.46% 3.77% 25.10% 18.83% 31.80% 20.50% 100.00%
DPS 0.00 0.00 1.74 0.00 0.00 0.00 0.87 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1000 1.0969 1.0947 1.0877 1.1046 1.0975 0.5466 59.60%
  QoQ % 0.28% 0.20% 0.64% -1.53% 0.65% 100.79% -
  Horiz. % 201.24% 200.68% 200.27% 198.99% 202.09% 200.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.9500 0.8850 0.6150 0.7200 0.6000 1.0100 1.1200 -
P/RPS 17.35 16.64 7.22 4.76 6.50 10.37 6.02 102.91%
  QoQ % 4.27% 130.47% 51.68% -26.77% -37.32% 72.26% -
  Horiz. % 288.21% 276.41% 119.93% 79.07% 107.97% 172.26% 100.00%
P/EPS 378.06 941.59 102.29 159.73 78.76 205.97 23.24 545.31%
  QoQ % -59.85% 820.51% -35.96% 102.81% -61.76% 786.27% -
  Horiz. % 1,626.76% 4,051.59% 440.15% 687.31% 338.90% 886.27% 100.00%
EY 0.26 0.11 0.98 0.63 1.27 0.49 4.30 -84.67%
  QoQ % 136.36% -88.78% 55.56% -50.39% 159.18% -88.60% -
  Horiz. % 6.05% 2.56% 22.79% 14.65% 29.53% 11.40% 100.00%
DY 0.00 0.00 2.85 0.00 0.00 0.00 1.56 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 182.69% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.86 0.80 0.56 0.66 0.54 0.92 1.02 -10.78%
  QoQ % 7.50% 42.86% -15.15% 22.22% -41.30% -9.80% -
  Horiz. % 84.31% 78.43% 54.90% 64.71% 52.94% 90.20% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 30/05/19 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.7400 0.9300 0.8000 0.7300 0.7000 0.5700 1.0800 -
P/RPS 13.51 17.48 9.39 4.83 7.58 5.85 5.80 75.99%
  QoQ % -22.71% 86.16% 94.41% -36.28% 29.57% 0.86% -
  Horiz. % 232.93% 301.38% 161.90% 83.28% 130.69% 100.86% 100.00%
P/EPS 294.49 989.47 133.05 161.95 91.89 116.24 22.41 459.50%
  QoQ % -70.24% 643.68% -17.85% 76.24% -20.95% 418.70% -
  Horiz. % 1,314.10% 4,415.31% 593.71% 722.67% 410.04% 518.70% 100.00%
EY 0.34 0.10 0.75 0.62 1.09 0.86 4.46 -82.11%
  QoQ % 240.00% -86.67% 20.97% -43.12% 26.74% -80.72% -
  Horiz. % 7.62% 2.24% 16.82% 13.90% 24.44% 19.28% 100.00%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.62 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 135.19% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.85 0.73 0.67 0.63 0.52 0.98 -22.45%
  QoQ % -21.18% 16.44% 8.96% 6.35% 21.15% -46.94% -
  Horiz. % 68.37% 86.73% 74.49% 68.37% 64.29% 53.06% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers