[MRCB] YoY Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 471,633 374,106 408,161 1,031,650 388,200 487,171 369,004 4.17% YoY % 26.07% -8.34% -60.44% 165.75% -20.32% 32.02% - Horiz. % 127.81% 101.38% 110.61% 279.58% 105.20% 132.02% 100.00%
PBT 20,434 7,702 131,572 238,620 377 16,631 19,321 0.94% YoY % 165.31% -94.15% -44.86% 63,194.43% -97.73% -13.92% - Horiz. % 105.76% 39.86% 680.98% 1,235.03% 1.95% 86.08% 100.00%
Tax -13,119 18,613 -26,734 -29,628 33,651 -9,747 -8,304 7.92% YoY % -170.48% 169.62% 9.77% -188.04% 445.24% -17.38% - Horiz. % 157.98% -224.14% 321.94% 356.79% -405.24% 117.38% 100.00%
NP 7,315 26,315 104,838 208,992 34,028 6,884 11,017 -6.59% YoY % -72.20% -74.90% -49.84% 514.18% 394.31% -37.51% - Horiz. % 66.40% 238.86% 951.60% 1,897.00% 308.87% 62.49% 100.00%
NP to SH 6,029 26,400 105,653 188,080 26,789 -5,275 2,217 18.14% YoY % -77.16% -75.01% -43.83% 602.08% 607.85% -337.93% - Horiz. % 271.94% 1,190.80% 4,765.58% 8,483.54% 1,208.34% -237.93% 100.00%
Tax Rate 64.20 % -241.66 % 20.32 % 12.42 % -8,926.00 % 58.61 % 42.98 % 6.91% YoY % 126.57% -1,289.27% 63.61% 100.14% -15,329.48% 36.37% - Horiz. % 149.37% -562.26% 47.28% 28.90% -20,767.80% 136.37% 100.00%
Total Cost 464,318 347,791 303,323 822,658 354,172 480,287 357,987 4.43% YoY % 33.50% 14.66% -63.13% 132.28% -26.26% 34.16% - Horiz. % 129.70% 97.15% 84.73% 229.80% 98.93% 134.16% 100.00%
Net Worth 4,791,482 4,829,850 2,411,814 2,878,130 2,259,205 1,983,399 1,730,965 18.48% YoY % -0.79% 100.26% -16.20% 27.40% 13.91% 14.58% - Horiz. % 276.81% 279.03% 139.33% 166.27% 130.52% 114.58% 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 57,984 - 43,958 17,053 17.16% YoY % -42.58% 100.26% -33.83% 0.00% 0.00% 157.76% - Horiz. % 258.71% 450.56% 224.99% 340.01% 0.00% 257.76% 100.00%
Div Payout % 731.80 % 291.06 % 36.32 % 30.83 % - % - % 769.23 % -0.83% YoY % 151.43% 701.38% 17.81% 0.00% 0.00% 0.00% - Horiz. % 95.13% 37.84% 4.72% 4.01% 0.00% 0.00% 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 2,878,130 2,259,205 1,983,399 1,730,965 18.48% YoY % -0.79% 100.26% -16.20% 27.40% 13.91% 14.58% - Horiz. % 276.81% 279.03% 139.33% 166.27% 130.52% 114.58% 100.00%
NOSH 4,412,046 4,390,773 2,192,559 2,108,520 1,785,933 1,758,333 1,705,384 17.16% YoY % 0.48% 100.26% 3.99% 18.06% 1.57% 3.10% - Horiz. % 258.71% 257.47% 128.57% 123.64% 104.72% 103.10% 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 1.55 % 7.03 % 25.69 % 20.26 % 8.77 % 1.41 % 2.99 % -10.37% YoY % -77.95% -72.64% 26.80% 131.01% 521.99% -52.84% - Horiz. % 51.84% 235.12% 859.20% 677.59% 293.31% 47.16% 100.00%
ROE 0.13 % 0.55 % 4.38 % 6.53 % 1.19 % -0.27 % 0.13 % - YoY % -76.36% -87.44% -32.92% 448.74% 540.74% -307.69% - Horiz. % 100.00% 423.08% 3,369.23% 5,023.08% 915.38% -207.69% 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 10.69 8.52 18.62 48.93 21.74 27.71 21.64 -11.08% YoY % 25.47% -54.24% -61.95% 125.07% -21.54% 28.05% - Horiz. % 49.40% 39.37% 86.04% 226.11% 100.46% 128.05% 100.00%
EPS 0.14 0.60 4.82 8.92 1.50 -0.30 0.13 1.24% YoY % -76.67% -87.55% -45.96% 494.67% 600.00% -330.77% - Horiz. % 107.69% 461.54% 3,707.69% 6,861.54% 1,153.85% -230.77% 100.00%
DPS 1.00 1.75 1.75 2.75 0.00 2.50 1.00 - YoY % -42.86% 0.00% -36.36% 0.00% 0.00% 150.00% - Horiz. % 100.00% 175.00% 175.00% 275.00% 0.00% 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 10.69 8.48 9.25 23.38 8.80 11.04 8.36 4.18% YoY % 26.06% -8.32% -60.44% 165.68% -20.29% 32.06% - Horiz. % 127.87% 101.44% 110.65% 279.67% 105.26% 132.06% 100.00%
EPS 0.14 0.60 2.39 4.26 0.61 -0.12 0.05 18.71% YoY % -76.67% -74.90% -43.90% 598.36% 608.33% -340.00% - Horiz. % 280.00% 1,200.00% 4,780.00% 8,520.00% 1,220.00% -240.00% 100.00%
DPS 1.00 1.74 0.87 1.31 0.00 1.00 0.39 16.98% YoY % -42.53% 100.00% -33.59% 0.00% 0.00% 156.41% - Horiz. % 256.41% 446.15% 223.08% 335.90% 0.00% 256.41% 100.00%
NAPS 1.0860 1.0947 0.5466 0.6523 0.5121 0.4495 0.3923 18.49% YoY % -0.79% 100.27% -16.20% 27.38% 13.93% 14.58% - Horiz. % 276.83% 279.05% 139.33% 166.28% 130.54% 114.58% 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 6.83 7.22 6.02 2.72 5.89 4.40 5.96 2.30% YoY % -5.40% 19.93% 121.32% -53.82% 33.86% -26.17% - Horiz. % 114.60% 121.14% 101.01% 45.64% 98.83% 73.83% 100.00%
P/EPS 534.22 102.29 23.24 14.91 85.33 -406.67 992.31 -9.80% YoY % 422.26% 340.15% 55.87% -82.53% 120.98% -140.98% - Horiz. % 53.84% 10.31% 2.34% 1.50% 8.60% -40.98% 100.00%
EY 0.19 0.98 4.30 6.71 1.17 -0.25 0.10 11.29% YoY % -80.61% -77.21% -35.92% 473.50% 568.00% -350.00% - Horiz. % 190.00% 980.00% 4,300.00% 6,710.00% 1,170.00% -250.00% 100.00%
DY 1.37 2.85 1.56 2.07 0.00 2.05 0.78 9.84% YoY % -51.93% 82.69% -24.64% 0.00% 0.00% 162.82% - Horiz. % 175.64% 365.38% 200.00% 265.38% 0.00% 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 6.17 9.39 5.80 2.92 5.57 5.05 7.26 -2.67% YoY % -34.29% 61.90% 98.63% -47.58% 10.30% -30.44% - Horiz. % 84.99% 129.34% 79.89% 40.22% 76.72% 69.56% 100.00%
P/EPS 482.99 133.05 22.41 16.03 80.67 -466.67 1,207.69 -14.16% YoY % 263.01% 493.71% 39.80% -80.13% 117.29% -138.64% - Horiz. % 39.99% 11.02% 1.86% 1.33% 6.68% -38.64% 100.00%
EY 0.21 0.75 4.46 6.24 1.24 -0.21 0.08 17.44% YoY % -72.00% -83.18% -28.53% 403.23% 690.48% -362.50% - Horiz. % 262.50% 937.50% 5,575.00% 7,800.00% 1,550.00% -262.50% 100.00%
DY 1.52 2.19 1.62 1.92 0.00 1.79 0.64 15.50% YoY % -30.59% 35.19% -15.62% 0.00% 0.00% 179.69% - Horiz. % 237.50% 342.19% 253.12% 300.00% 0.00% 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.
Comment
MRCB - 4th Qtr Result.docx.pdf 
