Highlights

[MRCB] YoY Cumulative Quarter 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 -     170.62%    YoY -     -37.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,319,393 1,870,705 2,823,651 2,408,072 1,696,727 1,514,767 940,910 5.79%
  YoY % -29.47% -33.75% 17.26% 41.92% 12.01% 60.99% -
  Horiz. % 140.23% 198.82% 300.10% 255.93% 180.33% 160.99% 100.00%
PBT 52,955 122,987 247,333 392,629 370,112 220,618 -110,367 -
  YoY % -56.94% -50.27% -37.01% 6.08% 67.76% 299.89% -
  Horiz. % -47.98% -111.43% -224.10% -355.75% -335.35% -199.89% 100.00%
Tax -34,263 -20,332 -65,525 -73,532 -6,083 -37,099 -7,584 28.56%
  YoY % -68.52% 68.97% 10.89% -1,108.81% 83.60% -389.17% -
  Horiz. % 451.78% 268.09% 863.99% 969.57% 80.21% 489.17% 100.00%
NP 18,692 102,655 181,808 319,097 364,029 183,519 -117,951 -
  YoY % -81.79% -43.54% -43.02% -12.34% 98.36% 255.59% -
  Horiz. % -15.85% -87.03% -154.14% -270.53% -308.63% -155.59% 100.00%
NP to SH 23,739 101,167 167,575 267,360 330,392 152,634 -109,132 -
  YoY % -76.53% -39.63% -37.32% -19.08% 116.46% 239.86% -
  Horiz. % -21.75% -92.70% -153.55% -244.99% -302.75% -139.86% 100.00%
Tax Rate 64.70 % 16.53 % 26.49 % 18.73 % 1.64 % 16.82 % - % -
  YoY % 291.41% -37.60% 41.43% 1,042.07% -90.25% 0.00% -
  Horiz. % 384.66% 98.28% 157.49% 111.36% 9.75% 100.00% -
Total Cost 1,300,701 1,768,050 2,641,843 2,088,975 1,332,698 1,331,248 1,058,861 3.49%
  YoY % -26.43% -33.08% 26.47% 56.75% 0.11% 25.72% -
  Horiz. % 122.84% 166.98% 249.50% 197.29% 125.86% 125.72% 100.00%
Net Worth 4,791,482 4,829,850 2,411,814 2,644,539 2,259,166 1,928,008 1,500,934 21.33%
  YoY % -0.79% 100.26% -8.80% 17.06% 17.18% 28.45% -
  Horiz. % 319.23% 321.79% 160.69% 176.19% 150.52% 128.45% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 44,120 76,838 38,369 53,278 44,647 42,730 14,787 19.97%
  YoY % -42.58% 100.26% -27.98% 19.33% 4.49% 188.96% -
  Horiz. % 298.36% 519.62% 259.47% 360.29% 301.93% 288.96% 100.00%
Div Payout % 185.86 % 75.95 % 22.90 % 19.93 % 13.51 % 28.00 % - % -
  YoY % 144.71% 231.66% 14.90% 47.52% -51.75% 0.00% -
  Horiz. % 663.79% 271.25% 81.79% 71.18% 48.25% 100.00% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 4,791,482 4,829,850 2,411,814 2,644,539 2,259,166 1,928,008 1,500,934 21.33%
  YoY % -0.79% 100.26% -8.80% 17.06% 17.18% 28.45% -
  Horiz. % 319.23% 321.79% 160.69% 176.19% 150.52% 128.45% 100.00%
NOSH 4,412,046 4,390,773 2,192,559 1,937,391 1,785,902 1,709,227 1,478,753 19.97%
  YoY % 0.48% 100.26% 13.17% 8.48% 4.49% 15.59% -
  Horiz. % 298.36% 296.92% 148.27% 131.02% 120.77% 115.59% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.42 % 5.49 % 6.44 % 13.25 % 21.45 % 12.12 % -12.54 % -
  YoY % -74.13% -14.75% -51.40% -38.23% 76.98% 196.65% -
  Horiz. % -11.32% -43.78% -51.36% -105.66% -171.05% -96.65% 100.00%
ROE 0.50 % 2.09 % 6.95 % 10.11 % 14.62 % 7.92 % -7.27 % -
  YoY % -76.08% -69.93% -31.26% -30.85% 84.60% 208.94% -
  Horiz. % -6.88% -28.75% -95.60% -139.06% -201.10% -108.94% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 29.90 42.61 128.78 124.29 95.01 88.62 63.63 -11.82%
  YoY % -29.83% -66.91% 3.61% 30.82% 7.21% 39.27% -
  Horiz. % 46.99% 66.97% 202.39% 195.33% 149.32% 139.27% 100.00%
EPS 0.54 2.30 6.56 13.80 18.50 8.93 -7.38 -
  YoY % -76.52% -64.94% -52.46% -25.41% 107.17% 221.00% -
  Horiz. % -7.32% -31.17% -88.89% -186.99% -250.68% -121.00% 100.00%
DPS 1.00 1.75 1.75 2.75 2.50 2.50 1.00 -
  YoY % -42.86% 0.00% -36.36% 10.00% 0.00% 150.00% -
  Horiz. % 100.00% 175.00% 175.00% 275.00% 250.00% 250.00% 100.00%
NAPS 1.0860 1.1000 1.1000 1.3650 1.2650 1.1280 1.0150 1.13%
  YoY % -1.27% 0.00% -19.41% 7.91% 12.15% 11.13% -
  Horiz. % 107.00% 108.37% 108.37% 134.48% 124.63% 111.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 29.90 42.40 64.00 54.58 38.46 34.33 21.33 5.79%
  YoY % -29.48% -33.75% 17.26% 41.91% 12.03% 60.95% -
  Horiz. % 140.18% 198.78% 300.05% 255.88% 180.31% 160.95% 100.00%
EPS 0.54 2.29 3.80 6.06 7.49 3.46 -2.47 -
  YoY % -76.42% -39.74% -37.29% -19.09% 116.47% 240.08% -
  Horiz. % -21.86% -92.71% -153.85% -245.34% -303.24% -140.08% 100.00%
DPS 1.00 1.74 0.87 1.21 1.01 0.97 0.34 19.69%
  YoY % -42.53% 100.00% -28.10% 19.80% 4.12% 185.29% -
  Horiz. % 294.12% 511.76% 255.88% 355.88% 297.06% 285.29% 100.00%
NAPS 1.0860 1.0947 0.5466 0.5994 0.5120 0.4370 0.3402 21.33%
  YoY % -0.79% 100.27% -8.81% 17.07% 17.16% 28.45% -
  Horiz. % 319.22% 321.78% 160.67% 176.19% 150.50% 128.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7300 0.6150 1.1200 1.3300 1.2800 1.2200 1.2900 -
P/RPS 2.44 1.44 0.87 1.07 1.35 1.38 2.03 3.11%
  YoY % 69.44% 65.52% -18.69% -20.74% -2.17% -32.02% -
  Horiz. % 120.20% 70.94% 42.86% 52.71% 66.50% 67.98% 100.00%
P/EPS 135.68 26.69 14.65 9.64 6.92 13.66 -17.48 -
  YoY % 408.36% 82.18% 51.97% 39.31% -49.34% 178.15% -
  Horiz. % -776.20% -152.69% -83.81% -55.15% -39.59% -78.15% 100.00%
EY 0.74 3.75 6.82 10.38 14.45 7.32 -5.72 -
  YoY % -80.27% -45.01% -34.30% -28.17% 97.40% 227.97% -
  Horiz. % -12.94% -65.56% -119.23% -181.47% -252.62% -127.97% 100.00%
DY 1.37 2.85 1.56 2.07 1.95 2.05 0.78 9.84%
  YoY % -51.93% 82.69% -24.64% 6.15% -4.88% 162.82% -
  Horiz. % 175.64% 365.38% 200.00% 265.38% 250.00% 262.82% 100.00%
P/NAPS 0.67 0.56 1.02 0.97 1.01 1.08 1.27 -10.11%
  YoY % 19.64% -45.10% 5.15% -3.96% -6.48% -14.96% -
  Horiz. % 52.76% 44.09% 80.31% 76.38% 79.53% 85.04% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 28/02/18 27/02/17 22/02/16 23/02/15 25/02/14 -
Price 0.6600 0.8000 1.0800 1.4300 1.2100 1.4000 1.5700 -
P/RPS 2.21 1.88 0.84 1.15 1.27 1.58 2.47 -1.84%
  YoY % 17.55% 123.81% -26.96% -9.45% -19.62% -36.03% -
  Horiz. % 89.47% 76.11% 34.01% 46.56% 51.42% 63.97% 100.00%
P/EPS 122.67 34.72 14.13 10.36 6.54 15.68 -21.27 -
  YoY % 253.31% 145.72% 36.39% 58.41% -58.29% 173.72% -
  Horiz. % -576.73% -163.23% -66.43% -48.71% -30.75% -73.72% 100.00%
EY 0.82 2.88 7.08 9.65 15.29 6.38 -4.70 -
  YoY % -71.53% -59.32% -26.63% -36.89% 139.66% 235.74% -
  Horiz. % -17.45% -61.28% -150.64% -205.32% -325.32% -135.74% 100.00%
DY 1.52 2.19 1.62 1.92 2.07 1.79 0.64 15.50%
  YoY % -30.59% 35.19% -15.62% -7.25% 15.64% 179.69% -
  Horiz. % 237.50% 342.19% 253.12% 300.00% 323.44% 279.69% 100.00%
P/NAPS 0.61 0.73 0.98 1.05 0.96 1.24 1.55 -14.39%
  YoY % -16.44% -25.51% -6.67% 9.37% -22.58% -20.00% -
  Horiz. % 39.35% 47.10% 63.23% 67.74% 61.94% 80.00% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

2166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.240.00 
 KOTRA 3.270.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.010.00 
 IRIS 0.2650.00 
 TOPGLOV-C79 0.470.00 
 BTECH 0.4850.00 

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