Highlights

[MRCB] QoQ TTM 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 -     6.60%    YoY -     -34.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,870,705 1,904,760 2,375,123 2,726,396 2,823,651 3,447,140 2,864,239 -24.66%
  QoQ % -1.79% -19.80% -12.88% -3.44% -18.09% 20.35% -
  Horiz. % 65.31% 66.50% 82.92% 95.19% 98.58% 120.35% 100.00%
PBT 121,777 245,647 257,479 248,627 247,333 354,381 363,658 -51.68%
  QoQ % -50.43% -4.60% 3.56% 0.52% -30.21% -2.55% -
  Horiz. % 33.49% 67.55% 70.80% 68.37% 68.01% 97.45% 100.00%
Tax -19,122 -64,469 -64,242 -61,597 -65,525 -68,419 -68,621 -57.24%
  QoQ % 70.34% -0.35% -4.29% 5.99% 4.23% 0.29% -
  Horiz. % 27.87% 93.95% 93.62% 89.76% 95.49% 99.71% 100.00%
NP 102,655 181,178 193,237 187,030 181,808 285,962 295,037 -50.44%
  QoQ % -43.34% -6.24% 3.32% 2.87% -36.42% -3.08% -
  Horiz. % 34.79% 61.41% 65.50% 63.39% 61.62% 96.92% 100.00%
NP to SH 101,167 180,420 188,717 178,640 167,575 250,002 251,307 -45.39%
  QoQ % -43.93% -4.40% 5.64% 6.60% -32.97% -0.52% -
  Horiz. % 40.26% 71.79% 75.09% 71.08% 66.68% 99.48% 100.00%
Tax Rate 15.70 % 26.24 % 24.95 % 24.77 % 26.49 % 19.31 % 18.87 % -11.51%
  QoQ % -40.17% 5.17% 0.73% -6.49% 37.18% 2.33% -
  Horiz. % 83.20% 139.06% 132.22% 131.27% 140.38% 102.33% 100.00%
Total Cost 1,768,050 1,723,582 2,181,886 2,539,366 2,641,843 3,161,178 2,569,202 -22.00%
  QoQ % 2.58% -21.00% -14.08% -3.88% -16.43% 23.04% -
  Horiz. % 68.82% 67.09% 84.92% 98.84% 102.83% 123.04% 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 38,369 38,369 38,369 57,984 57,984 20.58%
  QoQ % 100.26% 0.00% 0.00% 0.00% -33.83% 0.00% -
  Horiz. % 132.52% 66.17% 66.17% 66.17% 66.17% 100.00% 100.00%
Div Payout % 75.95 % 21.27 % 20.33 % 21.48 % 22.90 % 23.19 % 23.07 % 120.82%
  QoQ % 257.08% 4.62% -5.35% -6.20% -1.25% 0.52% -
  Horiz. % 329.22% 92.20% 88.12% 93.11% 99.26% 100.52% 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 5.49 % 9.51 % 8.14 % 6.86 % 6.44 % 8.30 % 10.30 % -34.19%
  QoQ % -42.27% 16.83% 18.66% 6.52% -22.41% -19.42% -
  Horiz. % 53.30% 92.33% 79.03% 66.60% 62.52% 80.58% 100.00%
ROE 2.09 % 3.76 % 3.87 % 3.69 % 6.95 % 8.35 % 8.34 % -60.15%
  QoQ % -44.41% -2.84% 4.88% -46.91% -16.77% 0.12% -
  Horiz. % 25.06% 45.08% 46.40% 44.24% 83.33% 100.12% 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 42.61 43.38 54.09 62.10 128.78 157.08 131.13 -52.64%
  QoQ % -1.78% -19.80% -12.90% -51.78% -18.02% 19.79% -
  Horiz. % 32.49% 33.08% 41.25% 47.36% 98.21% 119.79% 100.00%
EPS 2.30 4.11 4.30 4.07 7.64 11.39 11.51 -65.72%
  QoQ % -44.04% -4.42% 5.65% -46.73% -32.92% -1.04% -
  Horiz. % 19.98% 35.71% 37.36% 35.36% 66.38% 98.96% 100.00%
DPS 1.75 0.87 0.87 0.87 1.75 2.64 2.65 -24.11%
  QoQ % 101.15% 0.00% 0.00% -50.29% -33.71% -0.38% -
  Horiz. % 66.04% 32.83% 32.83% 32.83% 66.04% 99.62% 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 42.40 43.17 53.83 61.79 64.00 78.13 64.92 -24.67%
  QoQ % -1.78% -19.80% -12.88% -3.45% -18.09% 20.35% -
  Horiz. % 65.31% 66.50% 82.92% 95.18% 98.58% 120.35% 100.00%
EPS 2.29 4.09 4.28 4.05 3.80 5.67 5.70 -45.46%
  QoQ % -44.01% -4.44% 5.68% 6.58% -32.98% -0.53% -
  Horiz. % 40.18% 71.75% 75.09% 71.05% 66.67% 99.47% 100.00%
DPS 1.74 0.87 0.87 0.87 0.87 1.31 1.31 20.77%
  QoQ % 100.00% 0.00% 0.00% 0.00% -33.59% 0.00% -
  Horiz. % 132.82% 66.41% 66.41% 66.41% 66.41% 100.00% 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 1.44 1.66 1.11 1.63 0.87 0.67 1.05 23.37%
  QoQ % -13.25% 49.55% -31.90% 87.36% 29.85% -36.19% -
  Horiz. % 137.14% 158.10% 105.71% 155.24% 82.86% 63.81% 100.00%
P/EPS 26.69 17.52 13.96 24.82 14.65 9.30 11.99 70.24%
  QoQ % 52.34% 25.50% -43.76% 69.42% 57.53% -22.44% -
  Horiz. % 222.60% 146.12% 116.43% 207.01% 122.19% 77.56% 100.00%
EY 3.75 5.71 7.16 4.03 6.82 10.75 8.34 -41.22%
  QoQ % -34.33% -20.25% 77.67% -40.91% -36.56% 28.90% -
  Horiz. % 44.96% 68.47% 85.85% 48.32% 81.77% 128.90% 100.00%
DY 2.85 1.21 1.46 0.87 1.56 2.49 1.92 30.03%
  QoQ % 135.54% -17.12% 67.82% -44.23% -37.35% 29.69% -
  Horiz. % 148.44% 63.02% 76.04% 45.31% 81.25% 129.69% 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 0.9750 1.1900 -
P/RPS 1.88 1.68 1.29 0.92 0.84 0.62 0.91 62.00%
  QoQ % 11.90% 30.23% 40.22% 9.52% 35.48% -31.87% -
  Horiz. % 206.59% 184.62% 141.76% 101.10% 92.31% 68.13% 100.00%
P/EPS 34.72 17.77 16.29 14.01 14.13 8.56 10.34 123.74%
  QoQ % 95.39% 9.09% 16.27% -0.85% 65.07% -17.21% -
  Horiz. % 335.78% 171.86% 157.54% 135.49% 136.65% 82.79% 100.00%
EY 2.88 5.63 6.14 7.14 7.08 11.68 9.67 -55.30%
  QoQ % -48.85% -8.31% -14.01% 0.85% -39.38% 20.79% -
  Horiz. % 29.78% 58.22% 63.50% 73.84% 73.22% 120.79% 100.00%
DY 2.19 1.20 1.25 1.53 1.62 2.71 2.23 -1.20%
  QoQ % 82.50% -4.00% -18.30% -5.56% -40.22% 21.52% -
  Horiz. % 98.21% 53.81% 56.05% 68.61% 72.65% 121.52% 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.
 


 

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