Highlights

[MRCB] YoY Quarter Result on 2018-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 22-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -40.83%    YoY -     -29.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 372,737 663,754 1,134,117 551,216 374,062 497,262 159,728 15.16%
  YoY % -43.84% -41.47% 105.75% 47.36% -24.78% 211.32% -
  Horiz. % 233.36% 415.55% 710.03% 345.10% 234.19% 311.32% 100.00%
PBT 14,281 40,485 52,317 61,594 25,326 41,316 -139,736 -
  YoY % -64.73% -22.62% -15.06% 143.20% -38.70% 129.57% -
  Horiz. % -10.22% -28.97% -37.44% -44.08% -18.12% -29.57% 100.00%
Tax -12,112 -22,040 -21,813 -22,015 -17,536 -7,904 -948 52.87%
  YoY % 45.05% -1.04% 0.92% -25.54% -121.86% -733.76% -
  Horiz. % 1,277.64% 2,324.89% 2,300.95% 2,322.26% 1,849.79% 833.76% 100.00%
NP 2,169 18,445 30,504 39,579 7,790 33,412 -140,684 -
  YoY % -88.24% -39.53% -22.93% 408.07% -76.69% 123.75% -
  Horiz. % -1.54% -13.11% -21.68% -28.13% -5.54% -23.75% 100.00%
NP to SH 2,518 19,792 28,089 29,394 5,638 27,393 -122,410 -
  YoY % -87.28% -29.54% -4.44% 421.36% -79.42% 122.38% -
  Horiz. % -2.06% -16.17% -22.95% -24.01% -4.61% -22.38% 100.00%
Tax Rate 84.81 % 54.44 % 41.69 % 35.74 % 69.24 % 19.13 % - % -
  YoY % 55.79% 30.58% 16.65% -48.38% 261.94% 0.00% -
  Horiz. % 443.34% 284.58% 217.93% 186.83% 361.94% 100.00% -
Total Cost 370,568 645,309 1,103,613 511,637 366,272 463,850 300,412 3.56%
  YoY % -42.58% -41.53% 115.70% 39.69% -21.04% 54.40% -
  Horiz. % 123.35% 214.81% 367.37% 170.31% 121.92% 154.40% 100.00%
Net Worth 4,782,342 4,799,115 2,995,428 2,517,231 2,242,866 1,987,748 1,506,699 21.22%
  YoY % -0.35% 60.21% 19.00% 12.23% 12.83% 31.93% -
  Horiz. % 317.41% 318.52% 198.81% 167.07% 148.86% 131.93% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 4,782,342 4,799,115 2,995,428 2,517,231 2,242,866 1,987,748 1,506,699 21.22%
  YoY % -0.35% 60.21% 19.00% 12.23% 12.83% 31.93% -
  Horiz. % 317.41% 318.52% 198.81% 167.07% 148.86% 131.93% 100.00%
NOSH 4,411,755 4,390,773 2,194,453 1,972,751 1,761,875 1,755,961 1,487,363 19.86%
  YoY % 0.48% 100.09% 11.24% 11.97% 0.34% 18.06% -
  Horiz. % 296.62% 295.21% 147.54% 132.63% 118.46% 118.06% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.58 % 2.78 % 2.69 % 7.18 % 2.08 % 6.72 % -88.08 % -
  YoY % -79.14% 3.35% -62.53% 245.19% -69.05% 107.63% -
  Horiz. % -0.66% -3.16% -3.05% -8.15% -2.36% -7.63% 100.00%
ROE 0.05 % 0.41 % 0.94 % 1.17 % 0.25 % 1.38 % -8.12 % -
  YoY % -87.80% -56.38% -19.66% 368.00% -81.88% 117.00% -
  Horiz. % -0.62% -5.05% -11.58% -14.41% -3.08% -17.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.45 15.12 51.68 27.94 21.23 28.32 10.74 -3.92%
  YoY % -44.11% -70.74% 84.97% 31.61% -25.04% 163.69% -
  Horiz. % 78.68% 140.78% 481.19% 260.15% 197.67% 263.69% 100.00%
EPS 0.06 0.45 1.28 1.49 0.32 1.56 -8.23 -
  YoY % -86.67% -64.84% -14.09% 365.63% -79.49% 118.96% -
  Horiz. % -0.73% -5.47% -15.55% -18.10% -3.89% -18.96% 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 1.0840 1.0930 1.3650 1.2760 1.2730 1.1320 1.0130 1.13%
  YoY % -0.82% -19.93% 6.97% 0.24% 12.46% 11.75% -
  Horiz. % 107.01% 107.90% 134.75% 125.96% 125.67% 111.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.45 15.04 25.71 12.49 8.48 11.27 3.62 15.17%
  YoY % -43.82% -41.50% 105.84% 47.29% -24.76% 211.33% -
  Horiz. % 233.43% 415.47% 710.22% 345.03% 234.25% 311.33% 100.00%
EPS 0.06 0.45 0.64 0.67 0.13 0.62 -2.77 -
  YoY % -86.67% -29.69% -4.48% 415.38% -79.03% 122.38% -
  Horiz. % -2.17% -16.25% -23.10% -24.19% -4.69% -22.38% 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 1.0839 1.0877 0.6789 0.5705 0.5084 0.4505 0.3415 21.22%
  YoY % -0.35% 60.22% 19.00% 12.21% 12.85% 31.92% -
  Horiz. % 317.39% 318.51% 198.80% 167.06% 148.87% 131.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7350 0.7200 1.0600 1.3000 1.1800 1.6400 1.4900 -
P/RPS 8.70 4.76 2.05 4.65 5.56 5.79 13.87 -7.48%
  YoY % 82.77% 132.20% -55.91% -16.37% -3.97% -58.26% -
  Horiz. % 62.73% 34.32% 14.78% 33.53% 40.09% 41.74% 100.00%
P/EPS 1,287.78 159.73 82.81 87.25 368.75 105.13 -18.10 -
  YoY % 706.22% 92.89% -5.09% -76.34% 250.76% 680.83% -
  Horiz. % -7,114.81% -882.49% -457.51% -482.04% -2,037.29% -580.83% 100.00%
EY 0.08 0.63 1.21 1.15 0.27 0.95 -5.52 -
  YoY % -87.30% -47.93% 5.22% 325.93% -71.58% 117.21% -
  Horiz. % -1.45% -11.41% -21.92% -20.83% -4.89% -17.21% 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 0.68 0.66 0.78 1.02 0.93 1.45 1.47 -12.05%
  YoY % 3.03% -15.38% -23.53% 9.68% -35.86% -1.36% -
  Horiz. % 46.26% 44.90% 53.06% 69.39% 63.27% 98.64% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 21/11/17 30/11/16 19/11/15 18/11/14 29/11/13 -
Price 0.7550 0.7300 0.9700 1.3100 1.3700 1.4900 1.3600 -
P/RPS 8.94 4.83 1.88 4.69 6.45 5.26 12.66 -5.63%
  YoY % 85.09% 156.91% -59.91% -27.29% 22.62% -58.45% -
  Horiz. % 70.62% 38.15% 14.85% 37.05% 50.95% 41.55% 100.00%
P/EPS 1,322.83 161.95 75.78 87.92 428.13 95.51 -16.52 -
  YoY % 716.81% 113.71% -13.81% -79.46% 348.26% 678.15% -
  Horiz. % -8,007.44% -980.33% -458.72% -532.20% -2,591.59% -578.15% 100.00%
EY 0.08 0.62 1.32 1.14 0.23 1.05 -6.05 -
  YoY % -87.10% -53.03% 15.79% 395.65% -78.10% 117.36% -
  Horiz. % -1.32% -10.25% -21.82% -18.84% -3.80% -17.36% 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 0.70 0.67 0.71 1.03 1.08 1.32 1.34 -10.25%
  YoY % 4.48% -5.63% -31.07% -4.63% -18.18% -1.49% -
  Horiz. % 52.24% 50.00% 52.99% 76.87% 80.60% 98.51% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers