[MRCB] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 22.01%
YoY- -21.89%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,665,690 1,710,384 2,823,651 3,220,653 2,562,746 2,079,360 2,408,072 -21.83%
PBT 147,180 122,236 247,333 154,348 126,888 107,916 392,629 -48.10%
Tax -31,390 -19,732 -65,525 -51,721 -33,956 -33,668 -73,532 -43.39%
NP 115,790 102,504 181,808 102,626 92,932 74,248 319,097 -49.22%
-
NP to SH 109,950 86,108 167,575 82,562 67,666 34,552 267,360 -44.78%
-
Tax Rate 21.33% 16.14% 26.49% 33.51% 26.76% 31.20% 18.73% -
Total Cost 1,549,900 1,607,880 2,641,843 3,118,026 2,469,814 2,005,112 2,088,975 -18.08%
-
Net Worth 4,873,758 4,842,233 2,411,814 2,965,737 2,990,750 2,135,101 2,644,539 50.48%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 38,369 - - - 53,278 -
Div Payout % - - 22.90% - - - 19.93% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 4,873,758 4,842,233 2,411,814 2,965,737 2,990,750 2,135,101 2,644,539 50.48%
NOSH 4,390,773 4,390,773 4,386,746 2,172,701 2,168,782 2,135,101 1,937,391 72.79%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 6.95% 5.99% 6.44% 3.19% 3.63% 3.57% 13.25% -
ROE 2.26% 1.78% 6.95% 2.78% 2.26% 1.62% 10.11% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.94 38.96 128.78 148.23 118.17 97.39 124.29 -54.76%
EPS 2.50 1.96 6.56 3.80 3.12 1.60 13.80 -68.08%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 2.75 -
NAPS 1.11 1.103 1.10 1.365 1.379 1.00 1.365 -12.91%
Adjusted Per Share Value based on latest NOSH - 2,194,453
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.60 38.61 63.75 72.71 57.86 46.94 54.36 -21.84%
EPS 2.48 1.94 3.78 1.86 1.53 0.78 6.04 -44.84%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 1.20 -
NAPS 1.1003 1.0932 0.5445 0.6695 0.6752 0.482 0.597 50.49%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.60 1.01 1.12 1.06 1.38 1.70 1.33 -
P/RPS 1.58 2.59 0.87 0.72 1.17 1.75 1.07 29.76%
P/EPS 23.96 51.49 14.65 27.89 44.23 105.05 9.64 83.79%
EY 4.17 1.94 6.82 3.58 2.26 0.95 10.38 -45.64%
DY 0.00 0.00 1.56 0.00 0.00 0.00 2.07 -
P/NAPS 0.54 0.92 1.02 0.78 1.00 1.70 0.97 -32.39%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 29/05/17 27/02/17 -
Price 0.70 0.57 1.08 0.97 1.19 1.41 1.43 -
P/RPS 1.85 1.46 0.84 0.65 1.01 1.45 1.15 37.41%
P/EPS 27.95 29.06 14.13 25.53 38.14 87.13 10.36 94.15%
EY 3.58 3.44 7.08 3.92 2.62 1.15 9.65 -48.46%
DY 0.00 0.00 1.62 0.00 0.00 0.00 1.92 -
P/NAPS 0.63 0.52 0.98 0.71 0.86 1.41 1.05 -28.92%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment