Highlights

[MRCB] QoQ Quarter Result on 2017-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 29-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -95.41%    YoY -     97.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 408,161 1,134,117 756,522 519,840 1,031,650 551,216 389,191 3.21%
  QoQ % -64.01% 49.91% 45.53% -49.61% 87.16% 41.63% -
  Horiz. % 104.87% 291.40% 194.38% 133.57% 265.08% 141.63% 100.00%
PBT 131,572 52,317 34,179 26,979 238,620 61,594 73,762 46.93%
  QoQ % 151.49% 53.07% 26.69% -88.69% 287.41% -16.50% -
  Horiz. % 178.37% 70.93% 46.34% 36.58% 323.50% 83.50% 100.00%
Tax -26,734 -21,813 -8,117 -8,417 -29,628 -22,015 -16,696 36.75%
  QoQ % -22.56% -168.73% 3.56% 71.59% -34.58% -31.86% -
  Horiz. % 160.12% 130.65% 48.62% 50.41% 177.46% 131.86% 100.00%
NP 104,838 30,504 26,062 18,562 208,992 39,579 57,066 49.83%
  QoQ % 243.69% 17.04% 40.41% -91.12% 428.04% -30.64% -
  Horiz. % 183.71% 53.45% 45.67% 32.53% 366.23% 69.36% 100.00%
NP to SH 105,653 28,089 23,371 8,638 188,080 29,394 45,504 75.07%
  QoQ % 276.14% 20.19% 170.56% -95.41% 539.86% -35.40% -
  Horiz. % 232.18% 61.73% 51.36% 18.98% 413.33% 64.60% 100.00%
Tax Rate 20.32 % 41.69 % 23.75 % 31.20 % 12.42 % 35.74 % 22.63 % -6.91%
  QoQ % -51.26% 75.54% -23.88% 151.21% -65.25% 57.93% -
  Horiz. % 89.79% 184.22% 104.95% 137.87% 54.88% 157.93% 100.00%
Total Cost 303,323 1,103,613 730,460 501,278 822,658 511,637 332,125 -5.85%
  QoQ % -72.52% 51.08% 45.72% -39.07% 60.79% 54.05% -
  Horiz. % 91.33% 332.29% 219.94% 150.93% 247.70% 154.05% 100.00%
Net Worth 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 0.64%
  QoQ % -19.48% -0.55% 41.07% -25.82% 14.34% 5.37% -
  Horiz. % 100.96% 125.39% 126.08% 89.37% 120.48% 105.37% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 38,369 - - - 57,984 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 117.81% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 0.64%
  QoQ % -19.48% -0.55% 41.07% -25.82% 14.34% 5.37% -
  Horiz. % 100.96% 125.39% 126.08% 89.37% 120.48% 105.37% 100.00%
NOSH 2,192,559 2,194,453 2,184,205 2,135,101 2,108,520 1,972,751 1,864,917 11.36%
  QoQ % -0.09% 0.47% 2.30% 1.26% 6.88% 5.78% -
  Horiz. % 117.57% 117.67% 117.12% 114.49% 113.06% 105.78% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 25.69 % 2.69 % 3.44 % 3.57 % 20.26 % 7.18 % 14.66 % 45.20%
  QoQ % 855.02% -21.80% -3.64% -82.38% 182.17% -51.02% -
  Horiz. % 175.24% 18.35% 23.47% 24.35% 138.20% 48.98% 100.00%
ROE 4.38 % 0.94 % 0.78 % 0.40 % 6.53 % 1.17 % 1.90 % 74.24%
  QoQ % 365.96% 20.51% 95.00% -93.87% 458.12% -38.42% -
  Horiz. % 230.53% 49.47% 41.05% 21.05% 343.68% 61.58% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.62 51.68 34.64 24.35 48.93 27.94 20.87 -7.30%
  QoQ % -63.97% 49.19% 42.26% -50.24% 75.13% 33.88% -
  Horiz. % 89.22% 247.63% 165.98% 116.67% 234.45% 133.88% 100.00%
EPS 4.82 1.28 1.07 0.40 8.92 1.49 2.44 57.24%
  QoQ % 276.56% 19.63% 167.50% -95.52% 498.66% -38.93% -
  Horiz. % 197.54% 52.46% 43.85% 16.39% 365.57% 61.07% 100.00%
DPS 1.75 0.00 0.00 0.00 2.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.64% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1000 1.3650 1.3790 1.0000 1.3650 1.2760 1.2810 -9.63%
  QoQ % -19.41% -1.02% 37.90% -26.74% 6.97% -0.39% -
  Horiz. % 85.87% 106.56% 107.65% 78.06% 106.56% 99.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 9.25 25.71 17.15 11.78 23.38 12.49 8.82 3.22%
  QoQ % -64.02% 49.91% 45.59% -49.62% 87.19% 41.61% -
  Horiz. % 104.88% 291.50% 194.44% 133.56% 265.08% 141.61% 100.00%
EPS 2.39 0.64 0.53 0.20 4.26 0.67 1.03 75.00%
  QoQ % 273.44% 20.75% 165.00% -95.31% 535.82% -34.95% -
  Horiz. % 232.04% 62.14% 51.46% 19.42% 413.59% 65.05% 100.00%
DPS 0.87 0.00 0.00 0.00 1.31 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.41% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5466 0.6789 0.6827 0.4839 0.6523 0.5705 0.5415 0.63%
  QoQ % -19.49% -0.56% 41.08% -25.82% 14.34% 5.36% -
  Horiz. % 100.94% 125.37% 126.08% 89.36% 120.46% 105.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.1200 1.0600 1.3800 1.7000 1.3300 1.3000 1.0600 -
P/RPS 6.02 2.05 3.98 6.98 2.72 4.65 5.08 11.95%
  QoQ % 193.66% -48.49% -42.98% 156.62% -41.51% -8.46% -
  Horiz. % 118.50% 40.35% 78.35% 137.40% 53.54% 91.54% 100.00%
P/EPS 23.24 82.81 128.97 420.20 14.91 87.25 43.44 -34.02%
  QoQ % -71.94% -35.79% -69.31% 2,718.24% -82.91% 100.85% -
  Horiz. % 53.50% 190.63% 296.89% 967.31% 34.32% 200.85% 100.00%
EY 4.30 1.21 0.78 0.24 6.71 1.15 2.30 51.59%
  QoQ % 255.37% 55.13% 225.00% -96.42% 483.48% -50.00% -
  Horiz. % 186.96% 52.61% 33.91% 10.43% 291.74% 50.00% 100.00%
DY 1.56 0.00 0.00 0.00 2.07 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.36% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.02 0.78 1.00 1.70 0.97 1.02 0.83 14.69%
  QoQ % 30.77% -22.00% -41.18% 75.26% -4.90% 22.89% -
  Horiz. % 122.89% 93.98% 120.48% 204.82% 116.87% 122.89% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 21/11/17 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 -
Price 1.0800 0.9700 1.1900 1.4100 1.4300 1.3100 1.2900 -
P/RPS 5.80 1.88 3.44 5.79 2.92 4.69 6.18 -4.13%
  QoQ % 208.51% -45.35% -40.59% 98.29% -37.74% -24.11% -
  Horiz. % 93.85% 30.42% 55.66% 93.69% 47.25% 75.89% 100.00%
P/EPS 22.41 75.78 111.21 348.52 16.03 87.92 52.87 -43.48%
  QoQ % -70.43% -31.86% -68.09% 2,074.17% -81.77% 66.29% -
  Horiz. % 42.39% 143.33% 210.35% 659.20% 30.32% 166.29% 100.00%
EY 4.46 1.32 0.90 0.29 6.24 1.14 1.89 76.97%
  QoQ % 237.88% 46.67% 210.34% -95.35% 447.37% -39.68% -
  Horiz. % 235.98% 69.84% 47.62% 15.34% 330.16% 60.32% 100.00%
DY 1.62 0.00 0.00 0.00 1.92 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.38% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.98 0.71 0.86 1.41 1.05 1.03 1.01 -1.98%
  QoQ % 38.03% -17.44% -39.01% 34.29% 1.94% 1.98% -
  Horiz. % 97.03% 70.30% 85.15% 139.60% 103.96% 101.98% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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!
PARTNERS & BROKERS