[MRCB] QoQ TTM Result on 30-Sep-2017 [#3]

Stock

[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD

Announcement Date

21-Nov-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Sep-2017 [#3]

Profit Trend

QoQ- -0.52%

YoY- 135.7%

Quarter Report

MRCB - 3rd Quarter Financial Result.pdf

Latest QR

Upcoming QR

MRCB's Result

MRCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	2,375,123	2,726,396	2,823,651	3,447,140	2,864,239	2,491,897	2,408,072	-0.91%
YoY %	-12.88%	-3.44%	-18.09%	20.35%	14.94%	3.48%	-	-
Horiz. %	98.63%	113.22%	117.26%	143.15%	118.94%	103.48%	100.00%	-
PBT	257,479	248,627	247,333	354,381	363,658	400,955	392,629	-24.57%
YoY %	3.56%	0.52%	-30.21%	-2.55%	-9.30%	2.12%	-	-
Horiz. %	65.58%	63.32%	62.99%	90.26%	92.62%	102.12%	100.00%	-
Tax	-64,242	-61,597	-65,525	-68,419	-68,621	-76,756	-73,532	-8.63%
YoY %	-4.29%	5.99%	4.23%	0.29%	10.60%	-4.38%	-	-
Horiz. %	87.37%	83.77%	89.11%	93.05%	93.32%	104.38%	100.00%	-
NP	193,237	187,030	181,808	285,962	295,037	324,199	319,097	-28.48%
YoY %	3.32%	2.87%	-36.42%	-3.08%	-9.00%	1.60%	-	-
Horiz. %	60.56%	58.61%	56.98%	89.62%	92.46%	101.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,717	178,640	167,575	250,002	251,307	271,616	267,360	-20.77%
YoY %	5.64%	6.60%	-32.97%	-0.52%	-7.48%	1.59%	-	-
Horiz. %	70.59%	66.82%	62.68%	93.51%	94.00%	101.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	24.77%	26.49%	19.31%	18.87%	19.14%	18.73%	-
YoY %	0.73%	-6.49%	37.18%	2.33%	-1.41%	2.19%	-	-
Horiz. %	133.21%	132.25%	141.43%	103.10%	100.75%	102.19%	100.00%	-
Total Cost	2,181,886	2,539,366	2,641,843	3,161,178	2,569,202	2,167,698	2,088,975	2.95%
YoY %	-14.08%	-3.88%	-16.43%	23.04%	18.52%	3.77%	-	-
Horiz. %	104.45%	121.56%	126.47%	151.33%	122.99%	103.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,873,758	4,842,233	2,411,814	2,995,428	3,012,019	2,135,101	2,878,130	42.20%
YoY %	0.65%	100.77%	-19.48%	-0.55%	41.07%	-25.82%	-	-
Horiz. %	169.34%	168.24%	83.80%	104.08%	104.65%	74.18%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	38,369	38,369	38,369	57,984	57,984	57,984	57,984	-24.12%
YoY %	0.00%	0.00%	-33.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.17%	66.17%	66.17%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	20.33%	21.48%	22.90%	23.19%	23.07%	21.35%	21.69%	-
YoY %	-5.35%	-6.20%	-1.25%	0.52%	8.06%	-1.57%	-	-
Horiz. %	93.73%	99.03%	105.58%	106.92%	106.36%	98.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	4,873,758	4,842,233	2,411,814	2,995,428	3,012,019	2,135,101	2,878,130	42.20%
YoY %	0.65%	100.77%	-19.48%	-0.55%	41.07%	-25.82%	-	-
Horiz. %	169.34%	168.24%	83.80%	104.08%	104.65%	74.18%	100.00%	-
NOSH	4,390,773	4,390,773	4,386,746	2,194,453	2,184,205	2,135,101	2,108,520	63.28%
YoY %	0.00%	0.09%	99.90%	0.47%	2.30%	1.26%	-	-
Horiz. %	208.24%	208.24%	208.05%	104.08%	103.59%	101.26%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	8.14%	6.86%	6.44%	8.30%	10.30%	13.01%	13.25%	-
YoY %	18.66%	6.52%	-22.41%	-19.42%	-20.83%	-1.81%	-	-
Horiz. %	61.43%	51.77%	48.60%	62.64%	77.74%	98.19%	100.00%	-
ROE	3.87%	3.69%	6.95%	8.35%	8.34%	12.72%	9.29%	-
YoY %	4.88%	-46.91%	-16.77%	0.12%	-34.43%	36.92%	-	-
Horiz. %	41.66%	39.72%	74.81%	89.88%	89.77%	136.92%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	54.09	62.10	128.78	157.08	131.13	116.71	114.21	-39.32%
YoY %	-12.90%	-51.78%	-18.02%	19.79%	12.36%	2.19%	-	-
Horiz. %	47.36%	54.37%	112.76%	137.54%	114.81%	102.19%	100.00%	-
EPS	4.30	4.07	7.64	11.39	11.51	12.72	12.68	-51.46%
YoY %	5.65%	-46.73%	-32.92%	-1.04%	-9.51%	0.32%	-	-
Horiz. %	33.91%	32.10%	60.25%	89.83%	90.77%	100.32%	100.00%	-
DPS	0.87	0.87	1.75	2.64	2.65	2.72	2.75	-53.66%
YoY %	0.00%	-50.29%	-33.71%	-0.38%	-2.57%	-1.09%	-	-
Horiz. %	31.64%	31.64%	63.64%	96.00%	96.36%	98.91%	100.00%	-
NAPS	1.11	1.103	1.10	1.365	1.379	1.00	1.365	-12.91%
YoY %	0.63%	0.27%	-19.41%	-1.02%	37.90%	-26.74%	-	-
Horiz. %	81.32%	80.81%	80.59%	100.00%	101.03%	73.26%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 2,194,453
RPS	53.16	61.03	63.20	77.16	64.11	55.78	53.90	-0.91%
YoY %	-12.90%	-3.43%	-18.09%	20.36%	14.93%	3.49%	-	-
Horiz. %	98.63%	113.23%	117.25%	143.15%	118.94%	103.49%	100.00%	-
EPS	4.22	4.00	3.75	5.60	5.63	6.08	5.98	-20.78%
YoY %	5.50%	6.67%	-33.04%	-0.53%	-7.40%	1.67%	-	-
Horiz. %	70.57%	66.89%	62.71%	93.65%	94.15%	101.67%	100.00%	-
DPS	0.86	0.86	0.86	1.30	1.30	1.30	1.30	-24.13%
YoY %	0.00%	0.00%	-33.85%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.15%	66.15%	66.15%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.0909	1.0839	0.5399	0.6705	0.6742	0.4779	0.6442	42.20%
YoY %	0.65%	100.76%	-19.48%	-0.55%	41.08%	-25.81%	-	-
Horiz. %	169.34%	168.26%	83.81%	104.08%	104.66%	74.19%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	0.60	1.01	1.12	1.06	1.38	1.70	1.33	-
P/RPS	1.11	1.63	0.87	0.67	1.05	1.46	1.16	-2.90%
YoY %	-31.90%	87.36%	29.85%	-36.19%	-28.08%	25.86%	-	-
Horiz. %	95.69%	140.52%	75.00%	57.76%	90.52%	125.86%	100.00%	-
P/EPS	13.96	24.82	14.65	9.30	11.99	13.36	10.49	21.05%
YoY %	-43.76%	69.42%	57.53%	-22.44%	-10.25%	27.36%	-	-
Horiz. %	133.08%	236.61%	139.66%	88.66%	114.30%	127.36%	100.00%	-
EY	7.16	4.03	6.82	10.75	8.34	7.48	9.53	-17.39%
YoY %	77.67%	-40.91%	-36.56%	28.90%	11.50%	-21.51%	-	-
Horiz. %	75.13%	42.29%	71.56%	112.80%	87.51%	78.49%	100.00%	-
DY	1.46	0.87	1.56	2.49	1.92	1.60	2.07	-20.81%
YoY %	67.82%	-44.23%	-37.35%	29.69%	20.00%	-22.71%	-	-
Horiz. %	70.53%	42.03%	75.36%	120.29%	92.75%	77.29%	100.00%	-
P/NAPS	0.54	0.92	1.02	0.78	1.00	1.70	0.97	-32.39%
YoY %	-41.30%	-9.80%	30.77%	-22.00%	-41.18%	75.26%	-	-
Horiz. %	55.67%	94.85%	105.15%	80.41%	103.09%	175.26%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	30/05/18	28/02/18	21/11/17	29/08/17	29/05/17	27/02/17	-
Price	0.70	0.57	1.08	0.975	1.19	1.41	1.43	-
P/RPS	1.29	0.92	0.84	0.62	0.91	1.21	1.25	2.12%
YoY %	40.22%	9.52%	35.48%	-31.87%	-24.79%	-3.20%	-	-
Horiz. %	103.20%	73.60%	67.20%	49.60%	72.80%	96.80%	100.00%	-
P/EPS	16.29	14.01	14.13	8.56	10.34	11.08	11.28	27.84%
YoY %	16.27%	-0.85%	65.07%	-17.21%	-6.68%	-1.77%	-	-
Horiz. %	144.41%	124.20%	125.27%	75.89%	91.67%	98.23%	100.00%	-
EY	6.14	7.14	7.08	11.68	9.67	9.02	8.87	-21.80%
YoY %	-14.01%	0.85%	-39.38%	20.79%	7.21%	1.69%	-	-
Horiz. %	69.22%	80.50%	79.82%	131.68%	109.02%	101.69%	100.00%	-
DY	1.25	1.53	1.62	2.71	2.23	1.93	1.92	-24.94%
YoY %	-18.30%	-5.56%	-40.22%	21.52%	15.54%	0.52%	-	-
Horiz. %	65.10%	79.69%	84.38%	141.15%	116.15%	100.52%	100.00%	-
P/NAPS	0.63	0.52	0.98	0.71	0.86	1.41	1.05	-28.92%
YoY %	21.15%	-46.94%	38.03%	-17.44%	-39.01%	34.29%	-	-
Horiz. %	60.00%	49.52%	93.33%	67.62%	81.90%	134.29%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

New IPO: A one-stop provider of food processing and packaging machinery solutions EPB Group Bhd aims to list on the Ace Market!

MQ Trader

MQ Trading Signals

2024-07-03 14:55:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-03 14:55:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-03 14:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-03 14:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-07-03 14:35:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

966

MPI

MALAYSIAN PACIFIC INDUSTRIES

944

SALCON

SALCON BHD

936

HLIND

HONG LEONG INDUSTRIES BHD

918

YTLPOWR

YTL POWER INTERNATIONAL BHD

823

JCY

JCY INTERNATIONAL BERHAD

814

GENTING

GENTING BHD

691

NOTION

NOTION VTEC BHD

556

TSH

TSH RESOURCES BHD

534

Daily Stocks

HSI-CXV

0.115

+0.01

168,218,700

INIX-OR

0.02

0.00

141,839,900

GOHUB

0.96

+0.61

139,581,500

HSI-HU8

0.055

-0.02

128,529,800

HSI-CXN

0.205

+0.025

105,578,000

JAG-WC

0.045

+0.04

93,256,900

WCT

1.03

+0.14

90,447,700

AHB-WC

0.075

+0.005

79,095,800

EDUSPEC-OR

0.005

0.00

75,002,700

UUE

0.73

+0.035

66,651,600

More active Stocks

MPI

39.96

+1.06

26,900

GOHUB

0.96

+0.61

139,581,500

GAMUDA

7.10

+0.40

16,572,400

MISC

8.93

+0.37

3,987,400

PPB

14.36

+0.24

178,000

DLADY

36.10

+0.24

33,700

YTLPOWR

5.27

+0.22

14,632,800

RGTBHD-WC

0.205

+0.20

3,523,300

SUNWAY-PA

3.49

+0.17

1,400,900

SUNWAY-WB

2.57

+0.17

1,126,800

More gainer Stocks

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.135

-0.205

3,768,500

NESTLE

122.20

-0.20

10,600

KUAISHO-C17

0.08

-0.12

58,800

ALLIANZ

22.26

-0.12

7,700

ATECH

3.67

-0.11

543,700

DNEX-C33

0.045

-0.105

490,100

NIKKEI-HD

0.76

-0.105

240,000

NPC

1.70

-0.10

2,000

VITROX

4.16

-0.09

3,301,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More