Highlights

[MRCB] QoQ Quarter Result on 2019-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -84.34%    YoY -     -80.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 372,737 240,973 234,050 374,106 663,754 405,249 427,596 -8.74%
  QoQ % 54.68% 2.96% -37.44% -43.64% 63.79% -5.23% -
  Horiz. % 87.17% 56.36% 54.74% 87.49% 155.23% 94.77% 100.00%
PBT 14,281 9,825 8,415 7,702 40,485 43,031 30,559 -39.75%
  QoQ % 45.35% 16.76% 9.26% -80.98% -5.92% 40.81% -
  Horiz. % 46.73% 32.15% 27.54% 25.20% 132.48% 140.81% 100.00%
Tax -12,112 -2,171 -6,861 18,613 -22,040 -10,762 -4,933 81.90%
  QoQ % -457.90% 68.36% -136.86% 184.45% -104.79% -118.16% -
  Horiz. % 245.53% 44.01% 139.08% -377.32% 446.79% 218.16% 100.00%
NP 2,169 7,654 1,554 26,315 18,445 32,269 25,626 -80.69%
  QoQ % -71.66% 392.54% -94.09% 42.67% -42.84% 25.92% -
  Horiz. % 8.46% 29.87% 6.06% 102.69% 71.98% 125.92% 100.00%
NP to SH 2,518 11,057 4,135 26,400 19,792 33,448 21,527 -76.05%
  QoQ % -77.23% 167.40% -84.34% 33.39% -40.83% 55.38% -
  Horiz. % 11.70% 51.36% 19.21% 122.64% 91.94% 155.38% 100.00%
Tax Rate 84.81 % 22.10 % 81.53 % -241.66 % 54.44 % 25.01 % 16.14 % 201.94%
  QoQ % 283.76% -72.89% 133.74% -543.90% 117.67% 54.96% -
  Horiz. % 525.46% 136.93% 505.14% -1,497.27% 337.30% 154.96% 100.00%
Total Cost 370,568 233,319 232,496 347,791 645,309 372,980 401,970 -5.27%
  QoQ % 58.82% 0.35% -33.15% -46.10% 73.01% -7.21% -
  Horiz. % 92.19% 58.04% 57.84% 86.52% 160.54% 92.79% 100.00%
Net Worth 4,782,342 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 -0.83%
  QoQ % -1.46% 0.29% 0.20% 0.64% -1.53% 0.65% -
  Horiz. % 98.76% 100.23% 99.94% 99.74% 99.11% 100.65% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 76,838 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 291.06 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,782,342 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 -0.83%
  QoQ % -1.46% 0.29% 0.20% 0.64% -1.53% 0.65% -
  Horiz. % 98.76% 100.23% 99.94% 99.74% 99.11% 100.65% 100.00%
NOSH 4,411,755 4,400,173 4,399,426 4,390,773 4,390,773 4,390,773 4,390,057 0.33%
  QoQ % 0.26% 0.02% 0.20% 0.00% -0.00% 0.02% -
  Horiz. % 100.49% 100.23% 100.21% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.58 % 3.18 % 0.66 % 7.03 % 2.78 % 7.96 % 5.99 % -78.88%
  QoQ % -81.76% 381.82% -90.61% 152.88% -65.08% 32.89% -
  Horiz. % 9.68% 53.09% 11.02% 117.36% 46.41% 132.89% 100.00%
ROE 0.05 % 0.23 % 0.09 % 0.55 % 0.41 % 0.69 % 0.44 % -76.51%
  QoQ % -78.26% 155.56% -83.64% 34.15% -40.58% 56.82% -
  Horiz. % 11.36% 52.27% 20.45% 125.00% 93.18% 156.82% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.45 5.48 5.32 8.52 15.12 9.23 9.74 -9.03%
  QoQ % 54.20% 3.01% -37.56% -43.65% 63.81% -5.24% -
  Horiz. % 86.76% 56.26% 54.62% 87.47% 155.24% 94.76% 100.00%
EPS 0.06 0.25 0.09 0.60 0.45 0.76 0.49 -75.31%
  QoQ % -76.00% 177.78% -85.00% 33.33% -40.79% 55.10% -
  Horiz. % 12.24% 51.02% 18.37% 122.45% 91.84% 155.10% 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 1.0840 1.1030 1.1000 1.1000 1.0930 1.1100 1.1030 -1.15%
  QoQ % -1.72% 0.27% 0.00% 0.64% -1.53% 0.63% -
  Horiz. % 98.28% 100.00% 99.73% 99.73% 99.09% 100.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.45 5.46 5.30 8.48 15.04 9.19 9.69 -8.72%
  QoQ % 54.76% 3.02% -37.50% -43.62% 63.66% -5.16% -
  Horiz. % 87.20% 56.35% 54.70% 87.51% 155.21% 94.84% 100.00%
EPS 0.06 0.25 0.09 0.60 0.45 0.76 0.49 -75.31%
  QoQ % -76.00% 177.78% -85.00% 33.33% -40.79% 55.10% -
  Horiz. % 12.24% 51.02% 18.37% 122.45% 91.84% 155.10% 100.00%
DPS 0.00 0.00 0.00 1.74 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 1.0839 1.1000 1.0969 1.0947 1.0877 1.1046 1.0975 -0.83%
  QoQ % -1.46% 0.28% 0.20% 0.64% -1.53% 0.65% -
  Horiz. % 98.76% 100.23% 99.95% 99.74% 99.11% 100.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.7350 0.9500 0.8850 0.6150 0.7200 0.6000 1.0100 -
P/RPS 8.70 17.35 16.64 7.22 4.76 6.50 10.37 -11.04%
  QoQ % -49.86% 4.27% 130.47% 51.68% -26.77% -37.32% -
  Horiz. % 83.90% 167.31% 160.46% 69.62% 45.90% 62.68% 100.00%
P/EPS 1,287.78 378.06 941.59 102.29 159.73 78.76 205.97 239.01%
  QoQ % 240.63% -59.85% 820.51% -35.96% 102.81% -61.76% -
  Horiz. % 625.23% 183.55% 457.15% 49.66% 77.55% 38.24% 100.00%
EY 0.08 0.26 0.11 0.98 0.63 1.27 0.49 -70.10%
  QoQ % -69.23% 136.36% -88.78% 55.56% -50.39% 159.18% -
  Horiz. % 16.33% 53.06% 22.45% 200.00% 128.57% 259.18% 100.00%
DY 0.00 0.00 0.00 2.85 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 0.68 0.86 0.80 0.56 0.66 0.54 0.92 -18.24%
  QoQ % -20.93% 7.50% 42.86% -15.15% 22.22% -41.30% -
  Horiz. % 73.91% 93.48% 86.96% 60.87% 71.74% 58.70% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 26/08/19 30/05/19 26/02/19 22/11/18 30/08/18 30/05/18 -
Price 0.7550 0.7400 0.9300 0.8000 0.7300 0.7000 0.5700 -
P/RPS 8.94 13.51 17.48 9.39 4.83 7.58 5.85 32.64%
  QoQ % -33.83% -22.71% 86.16% 94.41% -36.28% 29.57% -
  Horiz. % 152.82% 230.94% 298.80% 160.51% 82.56% 129.57% 100.00%
P/EPS 1,322.83 294.49 989.47 133.05 161.95 91.89 116.24 405.19%
  QoQ % 349.19% -70.24% 643.68% -17.85% 76.24% -20.95% -
  Horiz. % 1,138.02% 253.35% 851.23% 114.46% 139.32% 79.05% 100.00%
EY 0.08 0.34 0.10 0.75 0.62 1.09 0.86 -79.44%
  QoQ % -76.47% 240.00% -86.67% 20.97% -43.12% 26.74% -
  Horiz. % 9.30% 39.53% 11.63% 87.21% 72.09% 126.74% 100.00%
DY 0.00 0.00 0.00 2.19 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 0.70 0.67 0.85 0.73 0.67 0.63 0.52 21.89%
  QoQ % 4.48% -21.18% 16.44% 8.96% 6.35% 21.15% -
  Horiz. % 134.62% 128.85% 163.46% 140.38% 128.85% 121.15% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers