[MRCB] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -9.33%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 950,046 936,200 1,870,705 1,995,465 1,665,690 1,710,384 2,823,651 -51.72%
PBT 36,480 33,660 122,987 152,100 147,180 122,236 247,333 -72.18%
Tax -18,064 -27,444 -20,332 -50,313 -31,390 -19,732 -65,525 -57.74%
NP 18,416 6,216 102,655 101,786 115,790 102,504 181,808 -78.36%
-
NP to SH 30,384 16,540 101,167 99,689 109,950 86,108 167,575 -68.06%
-
Tax Rate 49.52% 81.53% 16.53% 33.08% 21.33% 16.14% 26.49% -
Total Cost 931,630 929,984 1,768,050 1,893,678 1,549,900 1,607,880 2,641,843 -50.18%
-
Net Worth 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 59.59%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 76,838 - - - 38,369 -
Div Payout % - - 75.95% - - - 22.90% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 59.59%
NOSH 4,404,586 4,399,852 4,395,052 4,395,027 4,390,773 4,390,773 4,386,746 0.27%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.94% 0.66% 5.49% 5.10% 6.95% 5.99% 6.44% -
ROE 0.63% 0.34% 2.09% 2.08% 2.26% 1.78% 6.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.59 21.28 42.61 45.45 37.94 38.96 128.78 -69.69%
EPS 0.68 0.36 2.30 2.27 2.50 1.96 6.56 -78.02%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
NAPS 1.103 1.10 1.10 1.093 1.11 1.103 1.10 0.18%
Adjusted Per Share Value based on latest NOSH - 4,395,027
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.27 20.96 41.87 44.67 37.28 38.28 63.20 -51.71%
EPS 0.68 0.37 2.26 2.23 2.46 1.93 3.75 -68.06%
DPS 0.00 0.00 1.72 0.00 0.00 0.00 0.86 -
NAPS 1.0864 1.0832 1.0811 1.0742 1.0909 1.0839 0.5399 59.59%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.95 0.885 0.615 0.72 0.60 1.01 1.12 -
P/RPS 4.40 4.16 1.44 1.58 1.58 2.59 0.87 195.51%
P/EPS 137.58 235.40 26.69 31.71 23.96 51.49 14.65 346.95%
EY 0.73 0.42 3.75 3.15 4.17 1.94 6.82 -77.54%
DY 0.00 0.00 2.85 0.00 0.00 0.00 1.56 -
P/NAPS 0.86 0.80 0.56 0.66 0.54 0.92 1.02 -10.77%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 30/05/19 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.74 0.93 0.80 0.73 0.70 0.57 1.08 -
P/RPS 3.43 4.37 1.88 1.61 1.85 1.46 0.84 156.13%
P/EPS 107.17 247.37 34.72 32.15 27.95 29.06 14.13 287.46%
EY 0.93 0.40 2.88 3.11 3.58 3.44 7.08 -74.25%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.62 -
P/NAPS 0.67 0.85 0.73 0.67 0.63 0.52 0.98 -22.44%

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