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.
 


 

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