Highlights

[MRCB] QoQ TTM 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 -     1.59%    YoY -     180.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,823,651 3,447,140 2,864,239 2,491,897 2,408,072 1,764,622 1,587,468 46.65%
  QoQ % -18.09% 20.35% 14.94% 3.48% 36.46% 11.16% -
  Horiz. % 177.87% 217.15% 180.43% 156.97% 151.69% 111.16% 100.00%
PBT 247,333 354,381 363,658 400,955 392,629 154,386 118,118 63.45%
  QoQ % -30.21% -2.55% -9.30% 2.12% 154.32% 30.70% -
  Horiz. % 209.39% 300.02% 307.88% 339.45% 332.40% 130.70% 100.00%
Tax -65,525 -68,419 -68,621 -76,756 -73,532 -10,253 -5,774 402.77%
  QoQ % 4.23% 0.29% 10.60% -4.38% -617.18% -77.57% -
  Horiz. % 1,134.83% 1,184.95% 1,188.45% 1,329.34% 1,273.50% 177.57% 100.00%
NP 181,808 285,962 295,037 324,199 319,097 144,133 112,344 37.72%
  QoQ % -36.42% -3.08% -9.00% 1.60% 121.39% 28.30% -
  Horiz. % 161.83% 254.54% 262.62% 288.58% 284.04% 128.30% 100.00%
NP to SH 167,575 250,002 251,307 271,616 267,360 106,069 82,313 60.42%
  QoQ % -32.97% -0.52% -7.48% 1.59% 152.06% 28.86% -
  Horiz. % 203.58% 303.72% 305.31% 329.98% 324.81% 128.86% 100.00%
Tax Rate 26.49 % 19.31 % 18.87 % 19.14 % 18.73 % 6.64 % 4.89 % 207.50%
  QoQ % 37.18% 2.33% -1.41% 2.19% 182.08% 35.79% -
  Horiz. % 541.72% 394.89% 385.89% 391.41% 383.03% 135.79% 100.00%
Total Cost 2,641,843 3,161,178 2,569,202 2,167,698 2,088,975 1,620,489 1,475,124 47.32%
  QoQ % -16.43% 23.04% 18.52% 3.77% 28.91% 9.85% -
  Horiz. % 179.09% 214.30% 174.17% 146.95% 141.61% 109.85% 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 57,984 57,984 57,984 0 0 -
  QoQ % -33.83% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.17% 100.00% 100.00% 100.00% 100.00% - -
Div Payout % 22.90 % 23.19 % 23.07 % 21.35 % 21.69 % - % - % -
  QoQ % -1.25% 0.52% 8.06% -1.57% 0.00% 0.00% -
  Horiz. % 105.58% 106.92% 106.36% 98.43% 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 6.44 % 8.30 % 10.30 % 13.01 % 13.25 % 8.17 % 7.08 % -6.10%
  QoQ % -22.41% -19.42% -20.83% -1.81% 62.18% 15.40% -
  Horiz. % 90.96% 117.23% 145.48% 183.76% 187.15% 115.40% 100.00%
ROE 6.95 % 8.35 % 8.34 % 12.72 % 9.29 % 4.21 % 3.45 % 59.30%
  QoQ % -16.77% 0.12% -34.43% 36.92% 120.67% 22.03% -
  Horiz. % 201.45% 242.03% 241.74% 368.70% 269.28% 122.03% 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 128.78 157.08 131.13 116.71 114.21 89.45 85.12 31.69%
  QoQ % -18.02% 19.79% 12.36% 2.19% 27.68% 5.09% -
  Horiz. % 151.29% 184.54% 154.05% 137.11% 134.18% 105.09% 100.00%
EPS 7.64 11.39 11.51 12.72 12.68 5.38 4.41 44.10%
  QoQ % -32.92% -1.04% -9.51% 0.32% 135.69% 22.00% -
  Horiz. % 173.24% 258.28% 261.00% 288.44% 287.53% 122.00% 100.00%
DPS 1.75 2.64 2.65 2.72 2.75 0.00 0.00 -
  QoQ % -33.71% -0.38% -2.57% -1.09% 0.00% 0.00% -
  Horiz. % 63.64% 96.00% 96.36% 98.91% 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 64.00 78.13 64.92 56.48 54.58 40.00 35.98 46.65%
  QoQ % -18.09% 20.35% 14.94% 3.48% 36.45% 11.17% -
  Horiz. % 177.88% 217.15% 180.43% 156.98% 151.70% 111.17% 100.00%
EPS 3.80 5.67 5.70 6.16 6.06 2.40 1.87 60.23%
  QoQ % -32.98% -0.53% -7.47% 1.65% 152.50% 28.34% -
  Horiz. % 203.21% 303.21% 304.81% 329.41% 324.06% 128.34% 100.00%
DPS 0.87 1.31 1.31 1.31 1.31 0.00 0.00 -
  QoQ % -33.59% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.41% 100.00% 100.00% 100.00% 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 0.87 0.67 1.05 1.46 1.16 1.45 1.25 -21.41%
  QoQ % 29.85% -36.19% -28.08% 25.86% -20.00% 16.00% -
  Horiz. % 69.60% 53.60% 84.00% 116.80% 92.80% 116.00% 100.00%
P/EPS 14.65 9.30 11.99 13.36 10.49 24.18 24.02 -28.02%
  QoQ % 57.53% -22.44% -10.25% 27.36% -56.62% 0.67% -
  Horiz. % 60.99% 38.72% 49.92% 55.62% 43.67% 100.67% 100.00%
EY 6.82 10.75 8.34 7.48 9.53 4.14 4.16 38.91%
  QoQ % -36.56% 28.90% 11.50% -21.51% 130.19% -0.48% -
  Horiz. % 163.94% 258.41% 200.48% 179.81% 229.09% 99.52% 100.00%
DY 1.56 2.49 1.92 1.60 2.07 0.00 0.00 -
  QoQ % -37.35% 29.69% 20.00% -22.71% 0.00% 0.00% -
  Horiz. % 75.36% 120.29% 92.75% 77.29% 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 0.9750 1.1900 1.4100 1.4300 1.3100 1.2900 -
P/RPS 0.84 0.62 0.91 1.21 1.25 1.46 1.52 -32.58%
  QoQ % 35.48% -31.87% -24.79% -3.20% -14.38% -3.95% -
  Horiz. % 55.26% 40.79% 59.87% 79.61% 82.24% 96.05% 100.00%
P/EPS 14.13 8.56 10.34 11.08 11.28 24.36 29.23 -38.32%
  QoQ % 65.07% -17.21% -6.68% -1.77% -53.69% -16.66% -
  Horiz. % 48.34% 29.28% 35.37% 37.91% 38.59% 83.34% 100.00%
EY 7.08 11.68 9.67 9.02 8.87 4.10 3.42 62.22%
  QoQ % -39.38% 20.79% 7.21% 1.69% 116.34% 19.88% -
  Horiz. % 207.02% 341.52% 282.75% 263.74% 259.36% 119.88% 100.00%
DY 1.62 2.71 2.23 1.93 1.92 0.00 0.00 -
  QoQ % -40.22% 21.52% 15.54% 0.52% 0.00% 0.00% -
  Horiz. % 84.38% 141.15% 116.15% 100.52% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers