Highlights

[MRCB] QoQ Quarter Result on 2018-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -79.62%    YoY -     149.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 374,106 663,754 405,249 427,596 408,161 1,134,117 756,522 -37.39%
  QoQ % -43.64% 63.79% -5.23% 4.76% -64.01% 49.91% -
  Horiz. % 49.45% 87.74% 53.57% 56.52% 53.95% 149.91% 100.00%
PBT 7,702 40,485 43,031 30,559 131,572 52,317 34,179 -62.87%
  QoQ % -80.98% -5.92% 40.81% -76.77% 151.49% 53.07% -
  Horiz. % 22.53% 118.45% 125.90% 89.41% 384.95% 153.07% 100.00%
Tax 18,613 -22,040 -10,762 -4,933 -26,734 -21,813 -8,117 -
  QoQ % 184.45% -104.79% -118.16% 81.55% -22.56% -168.73% -
  Horiz. % -229.31% 271.53% 132.59% 60.77% 329.36% 268.73% 100.00%
NP 26,315 18,445 32,269 25,626 104,838 30,504 26,062 0.64%
  QoQ % 42.67% -42.84% 25.92% -75.56% 243.69% 17.04% -
  Horiz. % 100.97% 70.77% 123.82% 98.33% 402.26% 117.04% 100.00%
NP to SH 26,400 19,792 33,448 21,527 105,653 28,089 23,371 8.44%
  QoQ % 33.39% -40.83% 55.38% -79.62% 276.14% 20.19% -
  Horiz. % 112.96% 84.69% 143.12% 92.11% 452.07% 120.19% 100.00%
Tax Rate -241.66 % 54.44 % 25.01 % 16.14 % 20.32 % 41.69 % 23.75 % -
  QoQ % -543.90% 117.67% 54.96% -20.57% -51.26% 75.54% -
  Horiz. % -1,017.52% 229.22% 105.31% 67.96% 85.56% 175.54% 100.00%
Total Cost 347,791 645,309 372,980 401,970 303,323 1,103,613 730,460 -38.94%
  QoQ % -46.10% 73.01% -7.21% 32.52% -72.52% 51.08% -
  Horiz. % 47.61% 88.34% 51.06% 55.03% 41.52% 151.08% 100.00%
Net Worth 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 36.88%
  QoQ % 0.64% -1.53% 0.65% 100.77% -19.48% -0.55% -
  Horiz. % 160.35% 159.33% 161.81% 160.76% 80.07% 99.45% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 76,838 - - - 38,369 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 801.38% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 36.88%
  QoQ % 0.64% -1.53% 0.65% 100.77% -19.48% -0.55% -
  Horiz. % 160.35% 159.33% 161.81% 160.76% 80.07% 99.45% 100.00%
NOSH 4,390,773 4,390,773 4,390,773 4,390,057 2,192,559 2,194,453 2,184,205 59.08%
  QoQ % 0.00% -0.00% 0.02% 100.23% -0.09% 0.47% -
  Horiz. % 201.02% 201.02% 201.02% 200.99% 100.38% 100.47% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.03 % 2.78 % 7.96 % 5.99 % 25.69 % 2.69 % 3.44 % 60.83%
  QoQ % 152.88% -65.08% 32.89% -76.68% 855.02% -21.80% -
  Horiz. % 204.36% 80.81% 231.40% 174.13% 746.80% 78.20% 100.00%
ROE 0.55 % 0.41 % 0.69 % 0.44 % 4.38 % 0.94 % 0.78 % -20.73%
  QoQ % 34.15% -40.58% 56.82% -89.95% 365.96% 20.51% -
  Horiz. % 70.51% 52.56% 88.46% 56.41% 561.54% 120.51% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.52 15.12 9.23 9.74 18.62 51.68 34.64 -60.64%
  QoQ % -43.65% 63.81% -5.24% -47.69% -63.97% 49.19% -
  Horiz. % 24.60% 43.65% 26.65% 28.12% 53.75% 149.19% 100.00%
EPS 0.60 0.45 0.76 0.49 4.82 1.28 1.07 -31.93%
  QoQ % 33.33% -40.79% 55.10% -89.83% 276.56% 19.63% -
  Horiz. % 56.07% 42.06% 71.03% 45.79% 450.47% 119.63% 100.00%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1000 1.0930 1.1100 1.1030 1.1000 1.3650 1.3790 -13.95%
  QoQ % 0.64% -1.53% 0.63% 0.27% -19.41% -1.02% -
  Horiz. % 79.77% 79.26% 80.49% 79.99% 79.77% 98.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.48 15.04 9.19 9.69 9.25 25.71 17.15 -37.39%
  QoQ % -43.62% 63.66% -5.16% 4.76% -64.02% 49.91% -
  Horiz. % 49.45% 87.70% 53.59% 56.50% 53.94% 149.91% 100.00%
EPS 0.60 0.45 0.76 0.49 2.39 0.64 0.53 8.60%
  QoQ % 33.33% -40.79% 55.10% -79.50% 273.44% 20.75% -
  Horiz. % 113.21% 84.91% 143.40% 92.45% 450.94% 120.75% 100.00%
DPS 1.74 0.00 0.00 0.00 0.87 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0947 1.0877 1.1046 1.0975 0.5466 0.6789 0.6827 36.88%
  QoQ % 0.64% -1.53% 0.65% 100.79% -19.49% -0.56% -
  Horiz. % 160.35% 159.32% 161.80% 160.76% 80.06% 99.44% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.6150 0.7200 0.6000 1.0100 1.1200 1.0600 1.3800 -
P/RPS 7.22 4.76 6.50 10.37 6.02 2.05 3.98 48.58%
  QoQ % 51.68% -26.77% -37.32% 72.26% 193.66% -48.49% -
  Horiz. % 181.41% 119.60% 163.32% 260.55% 151.26% 51.51% 100.00%
P/EPS 102.29 159.73 78.76 205.97 23.24 82.81 128.97 -14.28%
  QoQ % -35.96% 102.81% -61.76% 786.27% -71.94% -35.79% -
  Horiz. % 79.31% 123.85% 61.07% 159.70% 18.02% 64.21% 100.00%
EY 0.98 0.63 1.27 0.49 4.30 1.21 0.78 16.39%
  QoQ % 55.56% -50.39% 159.18% -88.60% 255.37% 55.13% -
  Horiz. % 125.64% 80.77% 162.82% 62.82% 551.28% 155.13% 100.00%
DY 2.85 0.00 0.00 0.00 1.56 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 182.69% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.56 0.66 0.54 0.92 1.02 0.78 1.00 -31.99%
  QoQ % -15.15% 22.22% -41.30% -9.80% 30.77% -22.00% -
  Horiz. % 56.00% 66.00% 54.00% 92.00% 102.00% 78.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 -
Price 0.8000 0.7300 0.7000 0.5700 1.0800 0.9700 1.1900 -
P/RPS 9.39 4.83 7.58 5.85 5.80 1.88 3.44 94.96%
  QoQ % 94.41% -36.28% 29.57% 0.86% 208.51% -45.35% -
  Horiz. % 272.97% 140.41% 220.35% 170.06% 168.60% 54.65% 100.00%
P/EPS 133.05 161.95 91.89 116.24 22.41 75.78 111.21 12.66%
  QoQ % -17.85% 76.24% -20.95% 418.70% -70.43% -31.86% -
  Horiz. % 119.64% 145.63% 82.63% 104.52% 20.15% 68.14% 100.00%
EY 0.75 0.62 1.09 0.86 4.46 1.32 0.90 -11.42%
  QoQ % 20.97% -43.12% 26.74% -80.72% 237.88% 46.67% -
  Horiz. % 83.33% 68.89% 121.11% 95.56% 495.56% 146.67% 100.00%
DY 2.19 0.00 0.00 0.00 1.62 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.73 0.67 0.63 0.52 0.98 0.71 0.86 -10.32%
  QoQ % 8.96% 6.35% 21.15% -46.94% 38.03% -17.44% -
  Horiz. % 84.88% 77.91% 73.26% 60.47% 113.95% 82.56% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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