[MRCB] QoQ 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- -95.41%
YoY- 97.12%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 408,161 1,134,117 756,522 519,840 1,031,650 551,216 389,191 3.21%
PBT 131,572 52,317 34,179 26,979 238,620 61,594 73,762 46.92%
Tax -26,734 -21,813 -8,117 -8,417 -29,628 -22,015 -16,696 36.75%
NP 104,838 30,504 26,062 18,562 208,992 39,579 57,066 49.83%
-
NP to SH 105,653 28,089 23,371 8,638 188,080 29,394 45,504 75.07%
-
Tax Rate 20.32% 41.69% 23.75% 31.20% 12.42% 35.74% 22.63% -
Total Cost 303,323 1,103,613 730,460 501,278 822,658 511,637 332,125 -5.85%
-
Net Worth 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 0.63%
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 - - - 57,984 - - -
Div Payout % 36.32% - - - 30.83% - - -
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 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 0.63%
NOSH 4,386,746 2,194,453 2,184,205 2,135,101 2,108,520 1,972,751 1,864,917 76.59%
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 25.69% 2.69% 3.44% 3.57% 20.26% 7.18% 14.66% -
ROE 4.38% 0.94% 0.78% 0.40% 6.53% 1.17% 1.90% -
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 18.62 51.68 34.64 24.35 48.93 27.94 20.87 -7.30%
EPS 4.82 1.28 1.07 0.40 8.92 1.49 2.44 57.24%
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 9.21 25.60 17.08 11.74 23.29 12.44 8.79 3.15%
EPS 2.39 0.63 0.53 0.20 4.25 0.66 1.03 75.00%
DPS 0.87 0.00 0.00 0.00 1.31 0.00 0.00 -
NAPS 0.5445 0.6762 0.68 0.482 0.6498 0.5683 0.5393 0.64%
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 6.02 2.05 3.98 6.98 2.72 4.65 5.08 11.94%
P/EPS 23.24 82.81 128.97 420.20 14.91 87.25 43.44 -34.02%
EY 4.30 1.21 0.78 0.24 6.71 1.15 2.30 51.58%
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 5.80 1.88 3.44 5.79 2.92 4.69 6.18 -4.13%
P/EPS 22.41 75.78 111.21 348.52 16.03 87.92 52.87 -43.48%
EY 4.46 1.32 0.90 0.29 6.24 1.14 1.89 76.97%
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