Highlights

[MRCB] QoQ Quarter Result on 2016-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     539.86%    YoY -     602.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,134,117 756,522 519,840 1,031,650 551,216 389,191 436,015 89.02%
  QoQ % 49.91% 45.53% -49.61% 87.16% 41.63% -10.74% -
  Horiz. % 260.11% 173.51% 119.23% 236.61% 126.42% 89.26% 100.00%
PBT 52,317 34,179 26,979 238,620 61,594 73,762 18,653 98.76%
  QoQ % 53.07% 26.69% -88.69% 287.41% -16.50% 295.44% -
  Horiz. % 280.48% 183.24% 144.64% 1,279.26% 330.21% 395.44% 100.00%
Tax -21,813 -8,117 -8,417 -29,628 -22,015 -16,696 -5,193 160.11%
  QoQ % -168.73% 3.56% 71.59% -34.58% -31.86% -221.51% -
  Horiz. % 420.05% 156.31% 162.08% 570.54% 423.94% 321.51% 100.00%
NP 30,504 26,062 18,562 208,992 39,579 57,066 13,460 72.45%
  QoQ % 17.04% 40.41% -91.12% 428.04% -30.64% 323.97% -
  Horiz. % 226.63% 193.63% 137.90% 1,552.69% 294.05% 423.97% 100.00%
NP to SH 28,089 23,371 8,638 188,080 29,394 45,504 4,382 244.68%
  QoQ % 20.19% 170.56% -95.41% 539.86% -35.40% 938.43% -
  Horiz. % 641.01% 533.34% 197.12% 4,292.10% 670.79% 1,038.43% 100.00%
Tax Rate 41.69 % 23.75 % 31.20 % 12.42 % 35.74 % 22.63 % 27.84 % 30.86%
  QoQ % 75.54% -23.88% 151.21% -65.25% 57.93% -18.71% -
  Horiz. % 149.75% 85.31% 112.07% 44.61% 128.38% 81.29% 100.00%
Total Cost 1,103,613 730,460 501,278 822,658 511,637 332,125 422,555 89.54%
  QoQ % 51.08% 45.72% -39.07% 60.79% 54.05% -21.40% -
  Horiz. % 261.18% 172.87% 118.63% 194.69% 121.08% 78.60% 100.00%
Net Worth 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 22.05%
  QoQ % -0.55% 41.07% -25.82% 14.34% 5.37% 7.57% -
  Horiz. % 134.88% 135.63% 96.14% 129.60% 113.35% 107.57% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 57,984 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 22.05%
  QoQ % -0.55% 41.07% -25.82% 14.34% 5.37% 7.57% -
  Horiz. % 134.88% 135.63% 96.14% 129.60% 113.35% 107.57% 100.00%
NOSH 2,194,453 2,184,205 2,135,101 2,108,520 1,972,751 1,864,917 1,752,800 16.15%
  QoQ % 0.47% 2.30% 1.26% 6.88% 5.78% 6.40% -
  Horiz. % 125.20% 124.61% 121.81% 120.29% 112.55% 106.40% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.69 % 3.44 % 3.57 % 20.26 % 7.18 % 14.66 % 3.09 % -8.82%
  QoQ % -21.80% -3.64% -82.38% 182.17% -51.02% 374.43% -
  Horiz. % 87.06% 111.33% 115.53% 655.66% 232.36% 474.43% 100.00%
ROE 0.94 % 0.78 % 0.40 % 6.53 % 1.17 % 1.90 % 0.20 % 180.32%
  QoQ % 20.51% 95.00% -93.87% 458.12% -38.42% 850.00% -
  Horiz. % 470.00% 390.00% 200.00% 3,265.00% 585.00% 950.00% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 51.68 34.64 24.35 48.93 27.94 20.87 24.88 62.73%
  QoQ % 49.19% 42.26% -50.24% 75.13% 33.88% -16.12% -
  Horiz. % 207.72% 139.23% 97.87% 196.66% 112.30% 83.88% 100.00%
EPS 1.28 1.07 0.40 8.92 1.49 2.44 0.25 196.77%
  QoQ % 19.63% 167.50% -95.52% 498.66% -38.93% 876.00% -
  Horiz. % 512.00% 428.00% 160.00% 3,568.00% 596.00% 976.00% 100.00%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3650 1.3790 1.0000 1.3650 1.2760 1.2810 1.2670 5.09%
  QoQ % -1.02% 37.90% -26.74% 6.97% -0.39% 1.10% -
  Horiz. % 107.73% 108.84% 78.93% 107.73% 100.71% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 25.71 17.15 11.78 23.38 12.49 8.82 9.88 89.08%
  QoQ % 49.91% 45.59% -49.62% 87.19% 41.61% -10.73% -
  Horiz. % 260.22% 173.58% 119.23% 236.64% 126.42% 89.27% 100.00%
EPS 0.64 0.53 0.20 4.26 0.67 1.03 0.10 244.32%
  QoQ % 20.75% 165.00% -95.31% 535.82% -34.95% 930.00% -
  Horiz. % 640.00% 530.00% 200.00% 4,260.00% 670.00% 1,030.00% 100.00%
DPS 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6789 0.6827 0.4839 0.6523 0.5705 0.5415 0.5033 22.06%
  QoQ % -0.56% 41.08% -25.82% 14.34% 5.36% 7.59% -
  Horiz. % 134.89% 135.64% 96.15% 129.60% 113.35% 107.59% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.0600 1.3800 1.7000 1.3300 1.3000 1.0600 1.2500 -
P/RPS 2.05 3.98 6.98 2.72 4.65 5.08 5.03 -45.00%
  QoQ % -48.49% -42.98% 156.62% -41.51% -8.46% 0.99% -
  Horiz. % 40.76% 79.13% 138.77% 54.08% 92.45% 100.99% 100.00%
P/EPS 82.81 128.97 420.20 14.91 87.25 43.44 500.00 -69.81%
  QoQ % -35.79% -69.31% 2,718.24% -82.91% 100.85% -91.31% -
  Horiz. % 16.56% 25.79% 84.04% 2.98% 17.45% 8.69% 100.00%
EY 1.21 0.78 0.24 6.71 1.15 2.30 0.20 231.66%
  QoQ % 55.13% 225.00% -96.42% 483.48% -50.00% 1,050.00% -
  Horiz. % 605.00% 390.00% 120.00% 3,355.00% 575.00% 1,150.00% 100.00%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.78 1.00 1.70 0.97 1.02 0.83 0.99 -14.68%
  QoQ % -22.00% -41.18% 75.26% -4.90% 22.89% -16.16% -
  Horiz. % 78.79% 101.01% 171.72% 97.98% 103.03% 83.84% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 -
Price 0.9700 1.1900 1.4100 1.4300 1.3100 1.2900 1.1600 -
P/RPS 1.88 3.44 5.79 2.92 4.69 6.18 4.66 -45.37%
  QoQ % -45.35% -40.59% 98.29% -37.74% -24.11% 32.62% -
  Horiz. % 40.34% 73.82% 124.25% 62.66% 100.64% 132.62% 100.00%
P/EPS 75.78 111.21 348.52 16.03 87.92 52.87 464.00 -70.09%
  QoQ % -31.86% -68.09% 2,074.17% -81.77% 66.29% -88.61% -
  Horiz. % 16.33% 23.97% 75.11% 3.45% 18.95% 11.39% 100.00%
EY 1.32 0.90 0.29 6.24 1.14 1.89 0.22 229.83%
  QoQ % 46.67% 210.34% -95.35% 447.37% -39.68% 759.09% -
  Horiz. % 600.00% 409.09% 131.82% 2,836.36% 518.18% 859.09% 100.00%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.71 0.86 1.41 1.05 1.03 1.01 0.92 -15.85%
  QoQ % -17.44% -39.01% 34.29% 1.94% 1.98% 9.78% -
  Horiz. % 77.17% 93.48% 153.26% 114.13% 111.96% 109.78% 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.
 


 

139  133  413  1580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.2550.00 
 WCEHB 0.325+0.02 
 SLVEST 0.89+0.025 
 PERDANA-PR 0.020.00 
 HSI-H8F 0.235-0.01 
 FPGROUP 0.68-0.005 
 MEDIAC 0.225+0.01 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers