Highlights

[MRCB] YoY Quarter Result on 2018-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 26-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     33.39%    YoY -     -75.01%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS