Highlights

[MRCB] YoY Quarter Result on 2016-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 25-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     938.43%    YoY -     -24.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 240,973 405,249 756,522 389,191 530,280 325,685 185,731 4.43%
  YoY % -40.54% -46.43% 94.38% -26.61% 62.82% 75.35% -
  Horiz. % 129.74% 218.19% 407.32% 209.55% 285.51% 175.35% 100.00%
PBT 9,825 43,031 34,179 73,762 91,950 138,763 13,113 -4.70%
  YoY % -77.17% 25.90% -53.66% -19.78% -33.74% 958.21% -
  Horiz. % 74.93% 328.16% 260.65% 562.51% 701.21% 1,058.21% 100.00%
Tax -2,171 -10,762 -8,117 -16,696 -18,502 -14,760 -5,019 -13.03%
  YoY % 79.83% -32.59% 51.38% 9.76% -25.35% -194.08% -
  Horiz. % 43.26% 214.43% 161.73% 332.66% 368.64% 294.08% 100.00%
NP 7,654 32,269 26,062 57,066 73,448 124,003 8,094 -0.93%
  YoY % -76.28% 23.82% -54.33% -22.30% -40.77% 1,432.04% -
  Horiz. % 94.56% 398.68% 321.99% 705.04% 907.44% 1,532.04% 100.00%
NP to SH 11,057 33,448 23,371 45,504 60,104 118,531 5,809 11.32%
  YoY % -66.94% 43.12% -48.64% -24.29% -49.29% 1,940.47% -
  Horiz. % 190.34% 575.80% 402.32% 783.34% 1,034.67% 2,040.47% 100.00%
Tax Rate 22.10 % 25.01 % 23.75 % 22.63 % 20.12 % 10.64 % 38.27 % -8.74%
  YoY % -11.64% 5.31% 4.95% 12.48% 89.10% -72.20% -
  Horiz. % 57.75% 65.35% 62.06% 59.13% 52.57% 27.80% 100.00%
Total Cost 233,319 372,980 730,460 332,125 456,832 201,682 177,637 4.65%
  YoY % -37.44% -48.94% 119.94% -27.30% 126.51% 13.54% -
  Horiz. % 131.35% 209.97% 411.21% 186.97% 257.17% 113.54% 100.00%
Net Worth 4,853,391 4,873,758 3,012,019 2,388,959 2,314,719 1,881,575 1,420,438 22.71%
  YoY % -0.42% 61.81% 26.08% 3.21% 23.02% 32.46% -
  Horiz. % 341.68% 343.12% 212.05% 168.18% 162.96% 132.46% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 4,853,391 4,873,758 3,012,019 2,388,959 2,314,719 1,881,575 1,420,438 22.71%
  YoY % -0.42% 61.81% 26.08% 3.21% 23.02% 32.46% -
  Horiz. % 341.68% 343.12% 212.05% 168.18% 162.96% 132.46% 100.00%
NOSH 4,400,173 4,390,773 2,184,205 1,864,917 1,788,809 1,657,776 1,383,095 21.26%
  YoY % 0.21% 101.02% 17.12% 4.25% 7.90% 19.86% -
  Horiz. % 318.14% 317.46% 157.92% 134.84% 129.33% 119.86% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.18 % 7.96 % 3.44 % 14.66 % 13.85 % 38.07 % 4.36 % -5.12%
  YoY % -60.05% 131.40% -76.53% 5.85% -63.62% 773.17% -
  Horiz. % 72.94% 182.57% 78.90% 336.24% 317.66% 873.17% 100.00%
ROE 0.23 % 0.69 % 0.78 % 1.90 % 2.60 % 6.30 % 0.41 % -9.18%
  YoY % -66.67% -11.54% -58.95% -26.92% -58.73% 1,436.59% -
  Horiz. % 56.10% 168.29% 190.24% 463.41% 634.15% 1,536.59% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.48 9.23 34.64 20.87 29.64 19.65 13.43 -13.87%
  YoY % -40.63% -73.35% 65.98% -29.59% 50.84% 46.31% -
  Horiz. % 40.80% 68.73% 257.93% 155.40% 220.70% 146.31% 100.00%
EPS 0.25 0.76 1.07 2.44 3.36 7.15 0.42 -8.28%
  YoY % -67.11% -28.97% -56.15% -27.38% -53.01% 1,602.38% -
  Horiz. % 59.52% 180.95% 254.76% 580.95% 800.00% 1,702.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1030 1.1100 1.3790 1.2810 1.2940 1.1350 1.0270 1.20%
  YoY % -0.63% -19.51% 7.65% -1.00% 14.01% 10.52% -
  Horiz. % 107.40% 108.08% 134.27% 124.73% 126.00% 110.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 5.46 9.19 17.15 8.82 12.02 7.38 4.21 4.43%
  YoY % -40.59% -46.41% 94.44% -26.62% 62.87% 75.30% -
  Horiz. % 129.69% 218.29% 407.36% 209.50% 285.51% 175.30% 100.00%
EPS 0.25 0.76 0.53 1.03 1.36 2.69 0.13 11.51%
  YoY % -67.11% 43.40% -48.54% -24.26% -49.44% 1,969.23% -
  Horiz. % 192.31% 584.62% 407.69% 792.31% 1,046.15% 2,069.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1000 1.1046 0.6827 0.5415 0.5246 0.4265 0.3219 22.72%
  YoY % -0.42% 61.80% 26.08% 3.22% 23.00% 32.49% -
  Horiz. % 341.72% 343.15% 212.08% 168.22% 162.97% 132.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.9500 0.6000 1.3800 1.0600 1.1800 1.7100 1.5300 -
P/RPS 17.35 6.50 3.98 5.08 3.98 8.70 11.39 7.26%
  YoY % 166.92% 63.32% -21.65% 27.64% -54.25% -23.62% -
  Horiz. % 152.33% 57.07% 34.94% 44.60% 34.94% 76.38% 100.00%
P/EPS 378.06 78.76 128.97 43.44 35.12 23.92 364.29 0.62%
  YoY % 380.02% -38.93% 196.89% 23.69% 46.82% -93.43% -
  Horiz. % 103.78% 21.62% 35.40% 11.92% 9.64% 6.57% 100.00%
EY 0.26 1.27 0.78 2.30 2.85 4.18 0.27 -0.63%
  YoY % -79.53% 62.82% -66.09% -19.30% -31.82% 1,448.15% -
  Horiz. % 96.30% 470.37% 288.89% 851.85% 1,055.56% 1,548.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.86 0.54 1.00 0.83 0.91 1.51 1.49 -8.75%
  YoY % 59.26% -46.00% 20.48% -8.79% -39.74% 1.34% -
  Horiz. % 57.72% 36.24% 67.11% 55.70% 61.07% 101.34% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 30/08/18 29/08/17 25/08/16 24/08/15 22/08/14 26/08/13 -
Price 0.7400 0.7000 1.1900 1.2900 0.8300 1.6800 1.4900 -
P/RPS 13.51 7.58 3.44 6.18 2.80 8.55 11.10 3.33%
  YoY % 78.23% 120.35% -44.34% 120.71% -67.25% -22.97% -
  Horiz. % 121.71% 68.29% 30.99% 55.68% 25.23% 77.03% 100.00%
P/EPS 294.49 91.89 111.21 52.87 24.70 23.50 354.76 -3.05%
  YoY % 220.48% -17.37% 110.35% 114.05% 5.11% -93.38% -
  Horiz. % 83.01% 25.90% 31.35% 14.90% 6.96% 6.62% 100.00%
EY 0.34 1.09 0.90 1.89 4.05 4.26 0.28 3.29%
  YoY % -68.81% 21.11% -52.38% -53.33% -4.93% 1,421.43% -
  Horiz. % 121.43% 389.29% 321.43% 675.00% 1,446.43% 1,521.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.67 0.63 0.86 1.01 0.64 1.48 1.45 -12.07%
  YoY % 6.35% -26.74% -14.85% 57.81% -56.76% 2.07% -
  Horiz. % 46.21% 43.45% 59.31% 69.66% 44.14% 102.07% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers