[MRCB] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -96.77%
YoY- 97.12%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,823,651 2,415,490 1,281,373 519,840 2,408,072 1,376,422 825,206 126.56%
PBT 247,333 115,761 63,444 26,979 392,629 154,009 92,415 92.41%
Tax -65,525 -38,791 -16,978 -8,417 -73,532 -43,904 -21,889 107.29%
NP 181,808 76,970 46,466 18,562 319,097 110,105 70,526 87.68%
-
NP to SH 167,575 61,922 33,833 8,638 267,360 79,280 49,886 123.80%
-
Tax Rate 26.49% 33.51% 26.76% 31.20% 18.73% 28.51% 23.69% -
Total Cost 2,641,843 2,338,520 1,234,907 501,278 2,088,975 1,266,317 754,680 130.02%
-
Net Worth 2,411,814 2,965,738 2,990,750 2,135,101 2,644,539 2,397,186 2,340,804 2.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 38,369 - - - 53,278 - - -
Div Payout % 22.90% - - - 19.93% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,411,814 2,965,738 2,990,750 2,135,101 2,644,539 2,397,186 2,340,804 2.00%
NOSH 4,386,746 2,172,701 2,168,782 2,135,101 1,937,391 1,878,673 1,827,325 79.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.44% 3.19% 3.63% 3.57% 13.25% 8.00% 8.55% -
ROE 6.95% 2.09% 1.13% 0.40% 10.11% 3.31% 2.13% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 128.78 111.17 59.08 24.35 124.29 73.27 45.16 100.70%
EPS 6.56 2.85 1.56 0.40 13.80 4.22 2.73 79.11%
DPS 1.75 0.00 0.00 0.00 2.75 0.00 0.00 -
NAPS 1.10 1.365 1.379 1.00 1.365 1.276 1.281 -9.63%
Adjusted Per Share Value based on latest NOSH - 2,135,101
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 63.20 54.07 28.68 11.64 53.90 30.81 18.47 126.56%
EPS 3.75 1.39 0.76 0.19 5.98 1.77 1.12 123.31%
DPS 0.86 0.00 0.00 0.00 1.19 0.00 0.00 -
NAPS 0.5399 0.6638 0.6694 0.4779 0.5919 0.5366 0.524 2.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.12 1.06 1.38 1.70 1.33 1.30 1.06 -
P/RPS 0.87 0.95 2.34 6.98 1.07 1.77 2.35 -48.34%
P/EPS 14.65 37.19 88.46 420.20 9.64 30.81 38.83 -47.69%
EY 6.82 2.69 1.13 0.24 10.38 3.25 2.58 90.84%
DY 1.56 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 1.02 0.78 1.00 1.70 0.97 1.02 0.83 14.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 21/11/17 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 -
Price 1.08 0.97 1.19 1.41 1.43 1.31 1.29 -
P/RPS 0.84 0.87 2.01 5.79 1.15 1.79 2.86 -55.71%
P/EPS 14.13 34.04 76.28 348.52 10.36 31.04 47.25 -55.18%
EY 7.08 2.94 1.31 0.29 9.65 3.22 2.12 122.93%
DY 1.62 0.00 0.00 0.00 1.92 0.00 0.00 -
P/NAPS 0.98 0.71 0.86 1.41 1.05 1.03 1.01 -1.98%

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