Highlights

[MRCB] QoQ TTM 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 -     -32.97%    YoY -     -37.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,904,760 2,375,123 2,726,396 2,823,651 3,447,140 2,864,239 2,491,897 -16.39%
  QoQ % -19.80% -12.88% -3.44% -18.09% 20.35% 14.94% -
  Horiz. % 76.44% 95.31% 109.41% 113.31% 138.33% 114.94% 100.00%
PBT 245,647 257,479 248,627 247,333 354,381 363,658 400,955 -27.84%
  QoQ % -4.60% 3.56% 0.52% -30.21% -2.55% -9.30% -
  Horiz. % 61.27% 64.22% 62.01% 61.69% 88.38% 90.70% 100.00%
Tax -64,469 -64,242 -61,597 -65,525 -68,419 -68,621 -76,756 -10.97%
  QoQ % -0.35% -4.29% 5.99% 4.23% 0.29% 10.60% -
  Horiz. % 83.99% 83.70% 80.25% 85.37% 89.14% 89.40% 100.00%
NP 181,178 193,237 187,030 181,808 285,962 295,037 324,199 -32.13%
  QoQ % -6.24% 3.32% 2.87% -36.42% -3.08% -9.00% -
  Horiz. % 55.88% 59.60% 57.69% 56.08% 88.21% 91.00% 100.00%
NP to SH 180,420 188,717 178,640 167,575 250,002 251,307 271,616 -23.85%
  QoQ % -4.40% 5.64% 6.60% -32.97% -0.52% -7.48% -
  Horiz. % 66.42% 69.48% 65.77% 61.70% 92.04% 92.52% 100.00%
Tax Rate 26.24 % 24.95 % 24.77 % 26.49 % 19.31 % 18.87 % 19.14 % 23.39%
  QoQ % 5.17% 0.73% -6.49% 37.18% 2.33% -1.41% -
  Horiz. % 137.10% 130.36% 129.41% 138.40% 100.89% 98.59% 100.00%
Total Cost 1,723,582 2,181,886 2,539,366 2,641,843 3,161,178 2,569,202 2,167,698 -14.16%
  QoQ % -21.00% -14.08% -3.88% -16.43% 23.04% 18.52% -
  Horiz. % 79.51% 100.65% 117.15% 121.87% 145.83% 118.52% 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 38,369 38,369 38,369 57,984 57,984 57,984 -24.04%
  QoQ % 0.00% 0.00% 0.00% -33.83% 0.00% 0.00% -
  Horiz. % 66.17% 66.17% 66.17% 66.17% 100.00% 100.00% 100.00%
Div Payout % 21.27 % 20.33 % 21.48 % 22.90 % 23.19 % 23.07 % 21.35 % -0.25%
  QoQ % 4.62% -5.35% -6.20% -1.25% 0.52% 8.06% -
  Horiz. % 99.63% 95.22% 100.61% 107.26% 108.62% 108.06% 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 9.51 % 8.14 % 6.86 % 6.44 % 8.30 % 10.30 % 13.01 % -18.84%
  QoQ % 16.83% 18.66% 6.52% -22.41% -19.42% -20.83% -
  Horiz. % 73.10% 62.57% 52.73% 49.50% 63.80% 79.17% 100.00%
ROE 3.76 % 3.87 % 3.69 % 6.95 % 8.35 % 8.34 % 12.72 % -55.59%
  QoQ % -2.84% 4.88% -46.91% -16.77% 0.12% -34.43% -
  Horiz. % 29.56% 30.42% 29.01% 54.64% 65.64% 65.57% 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 43.38 54.09 62.10 128.78 157.08 131.13 116.71 -48.27%
  QoQ % -19.80% -12.90% -51.78% -18.02% 19.79% 12.36% -
  Horiz. % 37.17% 46.35% 53.21% 110.34% 134.59% 112.36% 100.00%
EPS 4.11 4.30 4.07 7.64 11.39 11.51 12.72 -52.88%
  QoQ % -4.42% 5.65% -46.73% -32.92% -1.04% -9.51% -
  Horiz. % 32.31% 33.81% 32.00% 60.06% 89.54% 90.49% 100.00%
DPS 0.87 0.87 0.87 1.75 2.64 2.65 2.72 -53.20%
  QoQ % 0.00% 0.00% -50.29% -33.71% -0.38% -2.57% -
  Horiz. % 31.99% 31.99% 31.99% 64.34% 97.06% 97.43% 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 43.17 53.83 61.79 64.00 78.13 64.92 56.48 -16.39%
  QoQ % -19.80% -12.88% -3.45% -18.09% 20.35% 14.94% -
  Horiz. % 76.43% 95.31% 109.40% 113.31% 138.33% 114.94% 100.00%
EPS 4.09 4.28 4.05 3.80 5.67 5.70 6.16 -23.87%
  QoQ % -4.44% 5.68% 6.58% -32.98% -0.53% -7.47% -
  Horiz. % 66.40% 69.48% 65.75% 61.69% 92.05% 92.53% 100.00%
DPS 0.87 0.87 0.87 0.87 1.31 1.31 1.31 -23.86%
  QoQ % 0.00% 0.00% 0.00% -33.59% 0.00% 0.00% -
  Horiz. % 66.41% 66.41% 66.41% 66.41% 100.00% 100.00% 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 1.66 1.11 1.63 0.87 0.67 1.05 1.46 8.93%
  QoQ % 49.55% -31.90% 87.36% 29.85% -36.19% -28.08% -
  Horiz. % 113.70% 76.03% 111.64% 59.59% 45.89% 71.92% 100.00%
P/EPS 17.52 13.96 24.82 14.65 9.30 11.99 13.36 19.79%
  QoQ % 25.50% -43.76% 69.42% 57.53% -22.44% -10.25% -
  Horiz. % 131.14% 104.49% 185.78% 109.66% 69.61% 89.75% 100.00%
EY 5.71 7.16 4.03 6.82 10.75 8.34 7.48 -16.46%
  QoQ % -20.25% 77.67% -40.91% -36.56% 28.90% 11.50% -
  Horiz. % 76.34% 95.72% 53.88% 91.18% 143.72% 111.50% 100.00%
DY 1.21 1.46 0.87 1.56 2.49 1.92 1.60 -16.98%
  QoQ % -17.12% 67.82% -44.23% -37.35% 29.69% 20.00% -
  Horiz. % 75.62% 91.25% 54.38% 97.50% 155.62% 120.00% 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 0.9750 1.1900 1.4100 -
P/RPS 1.68 1.29 0.92 0.84 0.62 0.91 1.21 24.43%
  QoQ % 30.23% 40.22% 9.52% 35.48% -31.87% -24.79% -
  Horiz. % 138.84% 106.61% 76.03% 69.42% 51.24% 75.21% 100.00%
P/EPS 17.77 16.29 14.01 14.13 8.56 10.34 11.08 36.97%
  QoQ % 9.09% 16.27% -0.85% 65.07% -17.21% -6.68% -
  Horiz. % 160.38% 147.02% 126.44% 127.53% 77.26% 93.32% 100.00%
EY 5.63 6.14 7.14 7.08 11.68 9.67 9.02 -26.94%
  QoQ % -8.31% -14.01% 0.85% -39.38% 20.79% 7.21% -
  Horiz. % 62.42% 68.07% 79.16% 78.49% 129.49% 107.21% 100.00%
DY 1.20 1.25 1.53 1.62 2.71 2.23 1.93 -27.13%
  QoQ % -4.00% -18.30% -5.56% -40.22% 21.52% 15.54% -
  Horiz. % 62.18% 64.77% 79.27% 83.94% 140.41% 115.54% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers