Highlights

[MRCB] QoQ Quarter Result on 2017-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     276.14%    YoY -     -43.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 663,754 405,249 427,596 408,161 1,134,117 756,522 519,840 17.68%
  QoQ % 63.79% -5.23% 4.76% -64.01% 49.91% 45.53% -
  Horiz. % 127.68% 77.96% 82.26% 78.52% 218.17% 145.53% 100.00%
PBT 40,485 43,031 30,559 131,572 52,317 34,179 26,979 31.04%
  QoQ % -5.92% 40.81% -76.77% 151.49% 53.07% 26.69% -
  Horiz. % 150.06% 159.50% 113.27% 487.68% 193.92% 126.69% 100.00%
Tax -22,040 -10,762 -4,933 -26,734 -21,813 -8,117 -8,417 89.87%
  QoQ % -104.79% -118.16% 81.55% -22.56% -168.73% 3.56% -
  Horiz. % 261.85% 127.86% 58.61% 317.62% 259.15% 96.44% 100.00%
NP 18,445 32,269 25,626 104,838 30,504 26,062 18,562 -0.42%
  QoQ % -42.84% 25.92% -75.56% 243.69% 17.04% 40.41% -
  Horiz. % 99.37% 173.84% 138.06% 564.80% 164.34% 140.41% 100.00%
NP to SH 19,792 33,448 21,527 105,653 28,089 23,371 8,638 73.71%
  QoQ % -40.83% 55.38% -79.62% 276.14% 20.19% 170.56% -
  Horiz. % 229.13% 387.22% 249.21% 1,223.12% 325.18% 270.56% 100.00%
Tax Rate 54.44 % 25.01 % 16.14 % 20.32 % 41.69 % 23.75 % 31.20 % 44.89%
  QoQ % 117.67% 54.96% -20.57% -51.26% 75.54% -23.88% -
  Horiz. % 174.49% 80.16% 51.73% 65.13% 133.62% 76.12% 100.00%
Total Cost 645,309 372,980 401,970 303,323 1,103,613 730,460 501,278 18.32%
  QoQ % 73.01% -7.21% 32.52% -72.52% 51.08% 45.72% -
  Horiz. % 128.73% 74.41% 80.19% 60.51% 220.16% 145.72% 100.00%
Net Worth 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 2,135,101 71.51%
  QoQ % -1.53% 0.65% 100.77% -19.48% -0.55% 41.07% -
  Horiz. % 224.77% 228.27% 226.79% 112.96% 140.29% 141.07% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 38,369 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 36.32 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 2,135,101 71.51%
  QoQ % -1.53% 0.65% 100.77% -19.48% -0.55% 41.07% -
  Horiz. % 224.77% 228.27% 226.79% 112.96% 140.29% 141.07% 100.00%
NOSH 4,390,773 4,390,773 4,390,057 2,192,559 2,194,453 2,184,205 2,135,101 61.64%
  QoQ % -0.00% 0.02% 100.23% -0.09% 0.47% 2.30% -
  Horiz. % 205.65% 205.65% 205.61% 102.69% 102.78% 102.30% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.78 % 7.96 % 5.99 % 25.69 % 2.69 % 3.44 % 3.57 % -15.35%
  QoQ % -65.08% 32.89% -76.68% 855.02% -21.80% -3.64% -
  Horiz. % 77.87% 222.97% 167.79% 719.61% 75.35% 96.36% 100.00%
ROE 0.41 % 0.69 % 0.44 % 4.38 % 0.94 % 0.78 % 0.40 % 1.66%
  QoQ % -40.58% 56.82% -89.95% 365.96% 20.51% 95.00% -
  Horiz. % 102.50% 172.50% 110.00% 1,095.00% 235.00% 195.00% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.12 9.23 9.74 18.62 51.68 34.64 24.35 -27.20%
  QoQ % 63.81% -5.24% -47.69% -63.97% 49.19% 42.26% -
  Horiz. % 62.09% 37.91% 40.00% 76.47% 212.24% 142.26% 100.00%
EPS 0.45 0.76 0.49 4.82 1.28 1.07 0.40 8.16%
  QoQ % -40.79% 55.10% -89.83% 276.56% 19.63% 167.50% -
  Horiz. % 112.50% 190.00% 122.50% 1,205.00% 320.00% 267.50% 100.00%
DPS 0.00 0.00 0.00 1.75 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 1.0930 1.1100 1.1030 1.1000 1.3650 1.3790 1.0000 6.10%
  QoQ % -1.53% 0.63% 0.27% -19.41% -1.02% 37.90% -
  Horiz. % 109.30% 111.00% 110.30% 110.00% 136.50% 137.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 15.04 9.19 9.69 9.25 25.71 17.15 11.78 17.67%
  QoQ % 63.66% -5.16% 4.76% -64.02% 49.91% 45.59% -
  Horiz. % 127.67% 78.01% 82.26% 78.52% 218.25% 145.59% 100.00%
EPS 0.45 0.76 0.49 2.39 0.64 0.53 0.20 71.62%
  QoQ % -40.79% 55.10% -79.50% 273.44% 20.75% 165.00% -
  Horiz. % 225.00% 380.00% 245.00% 1,195.00% 320.00% 265.00% 100.00%
DPS 0.00 0.00 0.00 0.87 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 1.0877 1.1046 1.0975 0.5466 0.6789 0.6827 0.4839 71.51%
  QoQ % -1.53% 0.65% 100.79% -19.49% -0.56% 41.08% -
  Horiz. % 224.78% 228.27% 226.80% 112.96% 140.30% 141.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.7200 0.6000 1.0100 1.1200 1.0600 1.3800 1.7000 -
P/RPS 4.76 6.50 10.37 6.02 2.05 3.98 6.98 -22.51%
  QoQ % -26.77% -37.32% 72.26% 193.66% -48.49% -42.98% -
  Horiz. % 68.19% 93.12% 148.57% 86.25% 29.37% 57.02% 100.00%
P/EPS 159.73 78.76 205.97 23.24 82.81 128.97 420.20 -47.49%
  QoQ % 102.81% -61.76% 786.27% -71.94% -35.79% -69.31% -
  Horiz. % 38.01% 18.74% 49.02% 5.53% 19.71% 30.69% 100.00%
EY 0.63 1.27 0.49 4.30 1.21 0.78 0.24 90.18%
  QoQ % -50.39% 159.18% -88.60% 255.37% 55.13% 225.00% -
  Horiz. % 262.50% 529.17% 204.17% 1,791.67% 504.17% 325.00% 100.00%
DY 0.00 0.00 0.00 1.56 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 0.66 0.54 0.92 1.02 0.78 1.00 1.70 -46.75%
  QoQ % 22.22% -41.30% -9.80% 30.77% -22.00% -41.18% -
  Horiz. % 38.82% 31.76% 54.12% 60.00% 45.88% 58.82% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 29/05/17 -
Price 0.7300 0.7000 0.5700 1.0800 0.9700 1.1900 1.4100 -
P/RPS 4.83 7.58 5.85 5.80 1.88 3.44 5.79 -11.37%
  QoQ % -36.28% 29.57% 0.86% 208.51% -45.35% -40.59% -
  Horiz. % 83.42% 130.92% 101.04% 100.17% 32.47% 59.41% 100.00%
P/EPS 161.95 91.89 116.24 22.41 75.78 111.21 348.52 -39.98%
  QoQ % 76.24% -20.95% 418.70% -70.43% -31.86% -68.09% -
  Horiz. % 46.47% 26.37% 33.35% 6.43% 21.74% 31.91% 100.00%
EY 0.62 1.09 0.86 4.46 1.32 0.90 0.29 65.88%
  QoQ % -43.12% 26.74% -80.72% 237.88% 46.67% 210.34% -
  Horiz. % 213.79% 375.86% 296.55% 1,537.93% 455.17% 310.34% 100.00%
DY 0.00 0.00 0.00 1.62 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 0.67 0.63 0.52 0.98 0.71 0.86 1.41 -39.08%
  QoQ % 6.35% 21.15% -46.94% 38.03% -17.44% -39.01% -
  Horiz. % 47.52% 44.68% 36.88% 69.50% 50.35% 60.99% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

430  455  537  679 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 MTRONIC 0.085+0.005 
 VSOLAR 0.040.00 
 ASB 0.15-0.025 
 KANGER 0.205-0.015 
 BINTAI 0.69-0.015 
 PTRANS 0.2850.00 
 JCY 0.755+0.04 
 INIX 0.33+0.03 
 KSTAR 0.20+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. SUPERMAX: High Court to hear former Supermax MD Stanley Thai's appeal on Sept 29 Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. KLCI waves 26 - Wave 3 could have started KLCI waves
4. Why do most equity investors lose money? Koon Yew Yin Koon Yew Yin's Blog
5. A Test Drives Day With My Uncle (Retired Fund Manager) Learn from my Uncle (Retired Fund Manager)
6. Call Warrants on HARTA / KOSSAN / SUPERMX / TOPGLOV, My pick is HARTA-C54 i3gambler
7. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
8. 顶级手套拉锯战/万年船 小股东大权利
PARTNERS & BROKERS