[MRCB] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -48.62%
YoY- 149.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,870,705 1,995,465 1,665,690 1,710,384 2,823,651 3,220,653 2,562,746 -18.88%
PBT 122,987 152,100 147,180 122,236 247,333 154,348 126,888 -2.05%
Tax -20,332 -50,313 -31,390 -19,732 -65,525 -51,721 -33,956 -28.89%
NP 102,655 101,786 115,790 102,504 181,808 102,626 92,932 6.83%
-
NP to SH 101,167 99,689 109,950 86,108 167,575 82,562 67,666 30.65%
-
Tax Rate 16.53% 33.08% 21.33% 16.14% 26.49% 33.51% 26.76% -
Total Cost 1,768,050 1,893,678 1,549,900 1,607,880 2,641,843 3,118,026 2,469,814 -19.92%
-
Net Worth 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,965,737 2,990,750 37.52%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 76,838 - - - 38,369 - - -
Div Payout % 75.95% - - - 22.90% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,965,737 2,990,750 37.52%
NOSH 4,395,052 4,395,027 4,390,773 4,390,773 4,386,746 2,172,701 2,168,782 59.93%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.49% 5.10% 6.95% 5.99% 6.44% 3.19% 3.63% -
ROE 2.09% 2.08% 2.26% 1.78% 6.95% 2.78% 2.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 42.61 45.45 37.94 38.96 128.78 148.23 118.17 -49.24%
EPS 2.30 2.27 2.50 1.96 6.56 3.80 3.12 -18.34%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.10 1.093 1.11 1.103 1.10 1.365 1.379 -13.95%
Adjusted Per Share Value based on latest NOSH - 4,390,773
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 42.23 45.05 37.60 38.61 63.75 72.71 57.86 -18.88%
EPS 2.28 2.25 2.48 1.94 3.78 1.86 1.53 30.37%
DPS 1.73 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 1.0904 1.0834 1.1003 1.0932 0.5445 0.6695 0.6752 37.52%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.615 0.72 0.60 1.01 1.12 1.06 1.38 -
P/RPS 1.44 1.58 1.58 2.59 0.87 0.72 1.17 14.80%
P/EPS 26.69 31.71 23.96 51.49 14.65 27.89 44.23 -28.52%
EY 3.75 3.15 4.17 1.94 6.82 3.58 2.26 40.02%
DY 2.85 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.56 0.66 0.54 0.92 1.02 0.78 1.00 -31.98%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 -
Price 0.80 0.73 0.70 0.57 1.08 0.97 1.19 -
P/RPS 1.88 1.61 1.85 1.46 0.84 0.65 1.01 51.14%
P/EPS 34.72 32.15 27.95 29.06 14.13 25.53 38.14 -6.05%
EY 2.88 3.11 3.58 3.44 7.08 3.92 2.62 6.49%
DY 2.19 0.00 0.00 0.00 1.62 0.00 0.00 -
P/NAPS 0.73 0.67 0.63 0.52 0.98 0.71 0.86 -10.32%

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