[MRCB] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 5.64%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,677,159 1,870,705 1,904,760 2,375,123 2,726,396 2,823,651 3,447,140 -38.16%
PBT 99,633 121,777 245,647 257,479 248,627 247,333 354,381 -57.11%
Tax -21,050 -19,122 -64,469 -64,242 -61,597 -65,525 -68,419 -54.45%
NP 78,583 102,655 181,178 193,237 187,030 181,808 285,962 -57.76%
-
NP to SH 83,775 101,167 180,420 188,717 178,640 167,575 250,002 -51.78%
-
Tax Rate 21.13% 15.70% 26.24% 24.95% 24.77% 26.49% 19.31% -
Total Cost 1,598,576 1,768,050 1,723,582 2,181,886 2,539,366 2,641,843 3,161,178 -36.55%
-
Net Worth 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 37.72%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 76,838 76,838 38,369 38,369 38,369 38,369 57,984 20.66%
Div Payout % 91.72% 75.95% 21.27% 20.33% 21.48% 22.90% 23.19% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,995,428 37.72%
NOSH 4,399,852 4,395,052 4,395,027 4,390,773 4,390,773 4,386,746 2,194,453 59.07%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.69% 5.49% 9.51% 8.14% 6.86% 6.44% 8.30% -
ROE 1.73% 2.09% 3.76% 3.87% 3.69% 6.95% 8.35% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.12 42.61 43.38 54.09 62.10 128.78 157.08 -61.12%
EPS 1.90 2.30 4.11 4.30 4.07 7.64 11.39 -69.72%
DPS 1.75 1.75 0.87 0.87 0.87 1.75 2.64 -23.99%
NAPS 1.10 1.10 1.093 1.11 1.103 1.10 1.365 -13.41%
Adjusted Per Share Value based on latest NOSH - 4,390,773
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 37.54 41.87 42.64 53.16 61.03 63.20 77.16 -38.16%
EPS 1.88 2.26 4.04 4.22 4.00 3.75 5.60 -51.72%
DPS 1.72 1.72 0.86 0.86 0.86 0.86 1.30 20.53%
NAPS 1.0832 1.0811 1.0742 1.0909 1.0839 0.5399 0.6705 37.72%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.885 0.615 0.72 0.60 1.01 1.12 1.06 -
P/RPS 2.32 1.44 1.66 1.11 1.63 0.87 0.67 129.05%
P/EPS 46.48 26.69 17.52 13.96 24.82 14.65 9.30 192.60%
EY 2.15 3.75 5.71 7.16 4.03 6.82 10.75 -65.83%
DY 1.98 2.85 1.21 1.46 0.87 1.56 2.49 -14.18%
P/NAPS 0.80 0.56 0.66 0.54 0.92 1.02 0.78 1.70%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 -
Price 0.93 0.80 0.73 0.70 0.57 1.08 0.975 -
P/RPS 2.44 1.88 1.68 1.29 0.92 0.84 0.62 149.47%
P/EPS 48.84 34.72 17.77 16.29 14.01 14.13 8.56 219.64%
EY 2.05 2.88 5.63 6.14 7.14 7.08 11.68 -68.68%
DY 1.88 2.19 1.20 1.25 1.53 1.62 2.71 -21.65%
P/NAPS 0.85 0.73 0.67 0.63 0.52 0.98 0.71 12.75%

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