[MRCB] YoY Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 374,106 408,161 1,031,650 388,200 487,171 369,004 303,075 3.57% YoY % -8.34% -60.44% 165.75% -20.32% 32.02% 21.75% - Horiz. % 123.44% 134.67% 340.39% 128.09% 160.74% 121.75% 100.00%
PBT 7,702 131,572 238,620 377 16,631 19,321 32,418 -21.29% YoY % -94.15% -44.86% 63,194.43% -97.73% -13.92% -40.40% - Horiz. % 23.76% 405.86% 736.07% 1.16% 51.30% 59.60% 100.00%
Tax 18,613 -26,734 -29,628 33,651 -9,747 -8,304 -23,345 - YoY % 169.62% 9.77% -188.04% 445.24% -17.38% 64.43% - Horiz. % -79.73% 114.52% 126.91% -144.15% 41.75% 35.57% 100.00%
NP 26,315 104,838 208,992 34,028 6,884 11,017 9,073 19.41% YoY % -74.90% -49.84% 514.18% 394.31% -37.51% 21.43% - Horiz. % 290.04% 1,155.49% 2,303.45% 375.05% 75.87% 121.43% 100.00%
NP to SH 26,400 105,653 188,080 26,789 -5,275 2,217 -2,972 - YoY % -75.01% -43.83% 602.08% 607.85% -337.93% 174.60% - Horiz. % -888.29% -3,554.95% -6,328.40% -901.38% 177.49% -74.60% 100.00%
Tax Rate -241.66 % 20.32 % 12.42 % -8,926.00 % 58.61 % 42.98 % 72.01 % - YoY % -1,289.27% 63.61% 100.14% -15,329.48% 36.37% -40.31% - Horiz. % -335.59% 28.22% 17.25% -12,395.50% 81.39% 59.69% 100.00%
Total Cost 347,791 303,323 822,658 354,172 480,287 357,987 294,002 2.84% YoY % 14.66% -63.13% 132.28% -26.26% 34.16% 21.76% - Horiz. % 118.30% 103.17% 279.81% 120.47% 163.36% 121.76% 100.00%
Net Worth 4,829,850 2,411,814 2,878,130 2,259,205 1,983,399 1,730,965 1,446,373 22.25% YoY % 100.26% -16.20% 27.40% 13.91% 14.58% 19.68% - Horiz. % 333.93% 166.75% 198.99% 156.20% 137.13% 119.68% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 76,838 38,369 57,984 - 43,958 17,053 28,304 18.10% YoY % 100.26% -33.83% 0.00% 0.00% 157.76% -39.75% - Horiz. % 271.47% 135.56% 204.86% 0.00% 155.30% 60.25% 100.00%
Div Payout % 291.06 % 36.32 % 30.83 % - % - % 769.23 % - % - YoY % 701.38% 17.81% 0.00% 0.00% 0.00% 0.00% - Horiz. % 37.84% 4.72% 4.01% 0.00% 0.00% 100.00% -
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 4,829,850 2,411,814 2,878,130 2,259,205 1,983,399 1,730,965 1,446,373 22.25% YoY % 100.26% -16.20% 27.40% 13.91% 14.58% 19.68% - Horiz. % 333.93% 166.75% 198.99% 156.20% 137.13% 119.68% 100.00%
NOSH 4,390,773 2,192,559 2,108,520 1,785,933 1,758,333 1,705,384 1,415,238 20.76% YoY % 100.26% 3.99% 18.06% 1.57% 3.10% 20.50% - Horiz. % 310.25% 154.93% 148.99% 126.19% 124.24% 120.50% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.03 % 25.69 % 20.26 % 8.77 % 1.41 % 2.99 % 2.99 % 15.31% YoY % -72.64% 26.80% 131.01% 521.99% -52.84% 0.00% - Horiz. % 235.12% 859.20% 677.59% 293.31% 47.16% 100.00% 100.00%
ROE 0.55 % 4.38 % 6.53 % 1.19 % -0.27 % 0.13 % -0.21 % - YoY % -87.44% -32.92% 448.74% 540.74% -307.69% 161.90% - Horiz. % -261.90% -2,085.71% -3,109.52% -566.67% 128.57% -61.90% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.52 18.62 48.93 21.74 27.71 21.64 21.42 -14.24% YoY % -54.24% -61.95% 125.07% -21.54% 28.05% 1.03% - Horiz. % 39.78% 86.93% 228.43% 101.49% 129.37% 101.03% 100.00%
EPS 0.60 4.82 8.92 1.50 -0.30 0.13 -0.21 - YoY % -87.55% -45.96% 494.67% 600.00% -330.77% 161.90% - Horiz. % -285.71% -2,295.24% -4,247.62% -714.29% 142.86% -61.90% 100.00%
DPS 1.75 1.75 2.75 0.00 2.50 1.00 2.00 -2.20% YoY % 0.00% -36.36% 0.00% 0.00% 150.00% -50.00% - Horiz. % 87.50% 87.50% 137.50% 0.00% 125.00% 50.00% 100.00%
NAPS 1.1000 1.1000 1.3650 1.2650 1.1280 1.0150 1.0220 1.23% YoY % 0.00% -19.41% 7.91% 12.15% 11.13% -0.68% - Horiz. % 107.63% 107.63% 133.56% 123.78% 110.37% 99.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.48 9.25 23.38 8.80 11.04 8.36 6.87 3.57% YoY % -8.32% -60.44% 165.68% -20.29% 32.06% 21.69% - Horiz. % 123.44% 134.64% 340.32% 128.09% 160.70% 121.69% 100.00%
EPS 0.60 2.39 4.26 0.61 -0.12 0.05 -0.07 - YoY % -74.90% -43.90% 598.36% 608.33% -340.00% 171.43% - Horiz. % -857.14% -3,414.29% -6,085.71% -871.43% 171.43% -71.43% 100.00%
DPS 1.74 0.87 1.31 0.00 1.00 0.39 0.64 18.13% YoY % 100.00% -33.59% 0.00% 0.00% 156.41% -39.06% - Horiz. % 271.88% 135.94% 204.69% 0.00% 156.25% 60.94% 100.00%
NAPS 1.0947 0.5466 0.6523 0.5121 0.4495 0.3923 0.3278 22.25% YoY % 100.27% -16.20% 27.38% 13.93% 14.58% 19.68% - Horiz. % 333.95% 166.75% 198.99% 156.22% 137.13% 119.68% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6150 1.1200 1.3300 1.2800 1.2200 1.2900 1.5500 -
P/RPS 7.22 6.02 2.72 5.89 4.40 5.96 7.24 -0.05% YoY % 19.93% 121.32% -53.82% 33.86% -26.17% -17.68% - Horiz. % 99.72% 83.15% 37.57% 81.35% 60.77% 82.32% 100.00%
P/EPS 102.29 23.24 14.91 85.33 -406.67 992.31 -738.10 - YoY % 340.15% 55.87% -82.53% 120.98% -140.98% 234.44% - Horiz. % -13.86% -3.15% -2.02% -11.56% 55.10% -134.44% 100.00%
EY 0.98 4.30 6.71 1.17 -0.25 0.10 -0.14 - YoY % -77.21% -35.92% 473.50% 568.00% -350.00% 171.43% - Horiz. % -700.00% -3,071.43% -4,792.86% -835.71% 178.57% -71.43% 100.00%
DY 2.85 1.56 2.07 0.00 2.05 0.78 1.29 14.12% YoY % 82.69% -24.64% 0.00% 0.00% 162.82% -39.53% - Horiz. % 220.93% 120.93% 160.47% 0.00% 158.91% 60.47% 100.00%
P/NAPS 0.56 1.02 0.97 1.01 1.08 1.27 1.52 -15.32% YoY % -45.10% 5.15% -3.96% -6.48% -14.96% -16.45% - Horiz. % 36.84% 67.11% 63.82% 66.45% 71.05% 83.55% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 28/02/18 27/02/17 22/02/16 23/02/15 25/02/14 26/02/13 -
Price 0.8000 1.0800 1.4300 1.2100 1.4000 1.5700 1.2700 -
P/RPS 9.39 5.80 2.92 5.57 5.05 7.26 5.93 7.96% YoY % 61.90% 98.63% -47.58% 10.30% -30.44% 22.43% - Horiz. % 158.35% 97.81% 49.24% 93.93% 85.16% 122.43% 100.00%
P/EPS 133.05 22.41 16.03 80.67 -466.67 1,207.69 -604.76 - YoY % 493.71% 39.80% -80.13% 117.29% -138.64% 299.70% - Horiz. % -22.00% -3.71% -2.65% -13.34% 77.17% -199.70% 100.00%
EY 0.75 4.46 6.24 1.24 -0.21 0.08 -0.17 - YoY % -83.18% -28.53% 403.23% 690.48% -362.50% 147.06% - Horiz. % -441.18% -2,623.53% -3,670.59% -729.41% 123.53% -47.06% 100.00%
DY 2.19 1.62 1.92 0.00 1.79 0.64 1.57 5.70% YoY % 35.19% -15.62% 0.00% 0.00% 179.69% -59.24% - Horiz. % 139.49% 103.18% 122.29% 0.00% 114.01% 40.76% 100.00%
P/NAPS 0.73 0.98 1.05 0.96 1.24 1.55 1.24 -8.45% YoY % -25.51% -6.67% 9.37% -22.58% -20.00% 25.00% - Horiz. % 58.87% 79.03% 84.68% 77.42% 100.00% 125.00% 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 
