Highlights

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

Stock [MQREIT]: MRCB-QUILL REIT
Announcement Date 17-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -60.91%    YoY -     142.23%
Quarter Report


View:


Show?  YoY % Horiz. %

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 41,814 46,051 38,929 32,578 18,183 17,308 17,132 16.03%
  YoY % -9.20% 18.29% 19.49% 79.17% 5.06% 1.03% -
  Horiz. % 244.07% 268.80% 227.23% 190.16% 106.13% 101.03% 100.00%
PBT 14,179 3,322 16,918 23,052 14,626 10,709 13,535 0.78%
  YoY % 326.82% -80.36% -26.61% 57.61% 36.58% -20.88% -
  Horiz. % 104.76% 24.54% 124.99% 170.31% 108.06% 79.12% 100.00%
Tax -6,132 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 8,047 3,322 16,918 23,052 14,626 10,709 13,535 -8.30%
  YoY % 142.23% -80.36% -26.61% 57.61% 36.58% -20.88% -
  Horiz. % 59.45% 24.54% 124.99% 170.31% 108.06% 79.12% 100.00%
NP to SH 8,047 3,322 13,304 16,375 8,606 8,602 7,919 0.27%
  YoY % 142.23% -75.03% -18.75% 90.27% 0.05% 8.62% -
  Horiz. % 101.62% 41.95% 168.00% 206.78% 108.68% 108.62% 100.00%
Tax Rate 43.25 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 33,767 42,729 22,011 9,526 3,557 6,599 3,597 45.22%
  YoY % -20.97% 94.13% 131.06% 167.81% -46.10% 83.46% -
  Horiz. % 938.75% 1,187.91% 611.93% 264.83% 98.89% 183.46% 100.00%
Net Worth 1,331,047 1,340,339 896,154 873,487 530,808 517,918 512,121 17.25%
  YoY % -0.69% 49.57% 2.60% 64.56% 2.49% 1.13% -
  Horiz. % 259.91% 261.72% 174.99% 170.56% 103.65% 101.13% 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 41,263 44,428 29,212 28,854 16,896 16,734 16,696 16.27%
  YoY % -7.12% 52.09% 1.24% 70.77% 0.96% 0.23% -
  Horiz. % 247.14% 266.10% 174.96% 172.82% 101.20% 100.23% 100.00%
Div Payout % 512.78 % 1,337.41 % 219.58 % 176.21 % 196.33 % 194.55 % 210.84 % 15.96%
  YoY % -61.66% 509.08% 24.61% -10.25% 0.91% -7.73% -
  Horiz. % 243.21% 634.32% 104.15% 83.58% 93.12% 92.27% 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 1,331,047 1,340,339 896,154 873,487 530,808 517,918 512,121 17.25%
  YoY % -0.69% 49.57% 2.60% 64.56% 2.49% 1.13% -
  Horiz. % 259.91% 261.72% 174.99% 170.56% 103.65% 101.13% 100.00%
NOSH 1,071,783 1,068,000 703,915 660,282 394,770 390,999 390,098 18.34%
  YoY % 0.35% 51.72% 6.61% 67.26% 0.96% 0.23% -
  Horiz. % 274.75% 273.78% 180.45% 169.26% 101.20% 100.23% 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 19.24 % 7.21 % 43.46 % 70.76 % 80.44 % 61.87 % 79.00 % -20.97%
  YoY % 166.85% -83.41% -38.58% -12.03% 30.01% -21.68% -
  Horiz. % 24.35% 9.13% 55.01% 89.57% 101.82% 78.32% 100.00%
ROE 0.60 % 0.25 % 1.48 % 1.87 % 1.62 % 1.66 % 1.55 % -14.62%
  YoY % 140.00% -83.11% -20.86% 15.43% -2.41% 7.10% -
  Horiz. % 38.71% 16.13% 95.48% 120.65% 104.52% 107.10% 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 3.90 4.31 5.53 4.93 4.61 4.43 4.39 -1.95%
  YoY % -9.51% -22.06% 12.17% 6.94% 4.06% 0.91% -
  Horiz. % 88.84% 98.18% 125.97% 112.30% 105.01% 100.91% 100.00%
EPS 1.83 2.01 1.89 2.48 2.18 2.20 2.03 -1.71%
  YoY % -8.96% 6.35% -23.79% 13.76% -0.91% 8.37% -
  Horiz. % 90.15% 99.01% 93.10% 122.17% 107.39% 108.37% 100.00%
DPS 3.85 4.16 4.15 4.37 4.28 4.28 4.28 -1.75%
  YoY % -7.45% 0.24% -5.03% 2.10% 0.00% 0.00% -
  Horiz. % 89.95% 97.20% 96.96% 102.10% 100.00% 100.00% 100.00%
NAPS 1.2419 1.2550 1.2731 1.3229 1.3446 1.3246 1.3128 -0.92%
  YoY % -1.04% -1.42% -3.76% -1.61% 1.51% 0.90% -
  Horiz. % 94.60% 95.60% 96.98% 100.77% 102.42% 100.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 439,726
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.90 4.30 3.63 3.04 1.70 1.61 1.60 16.00%
  YoY % -9.30% 18.46% 19.41% 78.82% 5.59% 0.62% -
  Horiz. % 243.75% 268.75% 226.88% 190.00% 106.25% 100.62% 100.00%
EPS 1.83 0.31 1.24 1.53 0.80 0.80 0.74 16.28%
  YoY % 490.32% -75.00% -18.95% 91.25% 0.00% 8.11% -
  Horiz. % 247.30% 41.89% 167.57% 206.76% 108.11% 108.11% 100.00%
DPS 3.85 4.15 2.73 2.69 1.58 1.56 1.56 16.24%
  YoY % -7.23% 52.01% 1.49% 70.25% 1.28% 0.00% -
  Horiz. % 246.79% 266.03% 175.00% 172.44% 101.28% 100.00% 100.00%
NAPS 1.2419 1.2506 0.8361 0.8150 0.4953 0.4832 0.4778 17.25%
  YoY % -0.70% 49.58% 2.59% 64.55% 2.50% 1.13% -
  Horiz. % 259.92% 261.74% 174.99% 170.57% 103.66% 101.13% 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 1.0600 1.2500 1.2000 1.0800 1.1700 1.1800 1.2300 -
P/RPS 27.17 28.99 21.70 21.89 25.40 26.66 28.01 -0.51%
  YoY % -6.28% 33.59% -0.87% -13.82% -4.73% -4.82% -
  Horiz. % 97.00% 103.50% 77.47% 78.15% 90.68% 95.18% 100.00%
P/EPS 141.18 401.87 63.49 43.55 53.67 53.64 60.59 15.13%
  YoY % -64.87% 532.97% 45.79% -18.86% 0.06% -11.47% -
  Horiz. % 233.01% 663.26% 104.79% 71.88% 88.58% 88.53% 100.00%
EY 0.71 0.25 1.57 2.30 1.86 1.86 1.65 -13.11%
  YoY % 184.00% -84.08% -31.74% 23.66% 0.00% 12.73% -
  Horiz. % 43.03% 15.15% 95.15% 139.39% 112.73% 112.73% 100.00%
DY 3.63 3.33 3.46 4.05 3.66 3.63 3.48 0.71%
  YoY % 9.01% -3.76% -14.57% 10.66% 0.83% 4.31% -
  Horiz. % 104.31% 95.69% 99.43% 116.38% 105.17% 104.31% 100.00%
P/NAPS 0.85 1.00 0.94 0.82 0.87 0.89 0.94 -1.66%
  YoY % -15.00% 6.38% 14.63% -5.75% -2.25% -5.32% -
  Horiz. % 90.43% 106.38% 100.00% 87.23% 92.55% 94.68% 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 17/01/19 19/01/18 25/01/17 22/01/16 19/01/15 28/01/14 31/01/13 -
Price 1.1200 1.2200 1.3100 1.0800 1.2200 1.1600 1.2000 -
P/RPS 28.71 28.29 23.69 21.89 26.49 26.21 27.32 0.83%
  YoY % 1.48% 19.42% 8.22% -17.37% 1.07% -4.06% -
  Horiz. % 105.09% 103.55% 86.71% 80.12% 96.96% 95.94% 100.00%
P/EPS 149.17 392.22 69.31 43.55 55.96 52.73 59.11 16.67%
  YoY % -61.97% 465.89% 59.15% -22.18% 6.13% -10.79% -
  Horiz. % 252.36% 663.54% 117.26% 73.68% 94.67% 89.21% 100.00%
EY 0.67 0.25 1.44 2.30 1.79 1.90 1.69 -14.28%
  YoY % 168.00% -82.64% -37.39% 28.49% -5.79% 12.43% -
  Horiz. % 39.64% 14.79% 85.21% 136.09% 105.92% 112.43% 100.00%
DY 3.44 3.41 3.17 4.05 3.51 3.69 3.57 -0.62%
  YoY % 0.88% 7.57% -21.73% 15.38% -4.88% 3.36% -
  Horiz. % 96.36% 95.52% 88.80% 113.45% 98.32% 103.36% 100.00%
P/NAPS 0.90 0.97 1.03 0.82 0.91 0.88 0.91 -0.18%
  YoY % -7.22% -5.83% 25.61% -9.89% 3.41% -3.30% -
  Horiz. % 98.90% 106.59% 113.19% 90.11% 100.00% 96.70% 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.
 


 

169  218  504  1434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.02 
 ARMADA 0.315+0.01 
 SAPNRG-WA 0.125+0.01 
 GPACKET-WB 0.26+0.005 
 MNC 0.100.00 
 KNM 0.39+0.015 
 HIBISCS 1.01+0.055 
 HSI-C7E 0.235-0.06 
 KNM-WB 0.195+0.015 
 PA 0.055+0.005 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
6. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers