Highlights

[MRCB] YoY TTM Result on 2017-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     -32.97%    YoY -     -37.32%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,870,705 2,823,651 2,408,072 1,696,727 1,514,767 976,497 1,273,019 6.62%
  YoY % -33.75% 17.26% 41.92% 12.01% 55.12% -23.29% -
  Horiz. % 146.95% 221.81% 189.16% 133.28% 118.99% 76.71% 100.00%
PBT 121,777 247,333 392,629 370,112 220,618 -102,220 134,002 -1.58%
  YoY % -50.76% -37.01% 6.08% 67.76% 315.83% -176.28% -
  Horiz. % 90.88% 184.57% 293.00% 276.20% 164.64% -76.28% 100.00%
Tax -19,122 -65,525 -73,532 -6,083 -37,099 -15,731 -42,835 -12.57%
  YoY % 70.82% 10.89% -1,108.81% 83.60% -135.83% 63.28% -
  Horiz. % 44.64% 152.97% 171.66% 14.20% 86.61% 36.72% 100.00%
NP 102,655 181,808 319,097 364,029 183,519 -117,951 91,167 2.00%
  YoY % -43.54% -43.02% -12.34% 98.36% 255.59% -229.38% -
  Horiz. % 112.60% 199.42% 350.01% 399.30% 201.30% -129.38% 100.00%
NP to SH 101,167 167,575 267,360 330,392 152,634 -109,132 60,122 9.06%
  YoY % -39.63% -37.32% -19.08% 116.46% 239.86% -281.52% -
  Horiz. % 168.27% 278.72% 444.70% 549.54% 253.87% -181.52% 100.00%
Tax Rate 15.70 % 26.49 % 18.73 % 1.64 % 16.82 % - % 31.97 % -11.17%
  YoY % -40.73% 41.43% 1,042.07% -90.25% 0.00% 0.00% -
  Horiz. % 49.11% 82.86% 58.59% 5.13% 52.61% 0.00% 100.00%
Total Cost 1,768,050 2,641,843 2,088,975 1,332,698 1,331,248 1,094,448 1,181,852 6.94%
  YoY % -33.08% 26.47% 56.75% 0.11% 21.64% -7.40% -
  Horiz. % 149.60% 223.53% 176.75% 112.76% 112.64% 92.60% 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 0 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 % 75.95 % 22.90 % 21.69 % - % 28.80 % - % 47.08 % 8.29%
  YoY % 231.66% 5.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.32% 48.64% 46.07% 0.00% 61.17% 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 5.49 % 6.44 % 13.25 % 21.45 % 12.12 % -12.08 % 7.16 % -4.33%
  YoY % -14.75% -51.40% -38.23% 76.98% 200.33% -268.72% -
  Horiz. % 76.68% 89.94% 185.06% 299.58% 169.27% -168.72% 100.00%
ROE 2.09 % 6.95 % 9.29 % 14.62 % 7.70 % -6.30 % 4.16 % -10.83%
  YoY % -69.93% -25.19% -36.46% 89.87% 222.22% -251.44% -
  Horiz. % 50.24% 167.07% 223.32% 351.44% 185.10% -151.44% 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 42.61 128.78 114.21 95.01 86.15 57.26 89.95 -11.70%
  YoY % -66.91% 12.76% 20.21% 10.28% 50.45% -36.34% -
  Horiz. % 47.37% 143.17% 126.97% 105.63% 95.78% 63.66% 100.00%
EPS 2.30 7.64 12.68 18.50 8.68 -6.40 4.25 -9.72%
  YoY % -69.90% -39.75% -31.46% 113.13% 235.62% -250.59% -
  Horiz. % 54.12% 179.76% 298.35% 435.29% 204.24% -150.59% 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 42.40 64.00 54.58 38.46 34.33 22.13 28.85 6.62%
  YoY % -33.75% 17.26% 41.91% 12.03% 55.13% -23.29% -
  Horiz. % 146.97% 221.84% 189.19% 133.31% 118.99% 76.71% 100.00%
EPS 2.29 3.80 6.06 7.49 3.46 -2.47 1.36 9.07%
  YoY % -39.74% -37.29% -19.09% 116.47% 240.08% -281.62% -
  Horiz. % 168.38% 279.41% 445.59% 550.74% 254.41% -181.62% 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 1.44 0.87 1.16 1.35 1.42 2.25 1.72 -2.92%
  YoY % 65.52% -25.00% -14.07% -4.93% -36.89% 30.81% -
  Horiz. % 83.72% 50.58% 67.44% 78.49% 82.56% 130.81% 100.00%
P/EPS 26.69 14.65 10.49 6.92 14.05 -20.16 36.49 -5.08%
  YoY % 82.18% 39.66% 51.59% -50.75% 169.69% -155.25% -
  Horiz. % 73.14% 40.15% 28.75% 18.96% 38.50% -55.25% 100.00%
EY 3.75 6.82 9.53 14.45 7.12 -4.96 2.74 5.37%
  YoY % -45.01% -28.44% -34.05% 102.95% 243.55% -281.02% -
  Horiz. % 136.86% 248.91% 347.81% 527.37% 259.85% -181.02% 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 1.88 0.84 1.25 1.27 1.63 2.74 1.41 4.91%
  YoY % 123.81% -32.80% -1.57% -22.09% -40.51% 94.33% -
  Horiz. % 133.33% 59.57% 88.65% 90.07% 115.60% 194.33% 100.00%
P/EPS 34.72 14.13 11.28 6.54 16.13 -24.53 29.90 2.52%
  YoY % 145.72% 25.27% 72.48% -59.45% 165.76% -182.04% -
  Horiz. % 116.12% 47.26% 37.73% 21.87% 53.95% -82.04% 100.00%
EY 2.88 7.08 8.87 15.29 6.20 -4.08 3.35 -2.49%
  YoY % -59.32% -20.18% -41.99% 146.61% 251.96% -221.79% -
  Horiz. % 85.97% 211.34% 264.78% 456.42% 185.07% -121.79% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers