[MRCB] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -4.4%
YoY- -27.83%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,512,883 1,677,159 1,870,705 1,904,760 2,375,123 2,726,396 2,823,651 -34.10%
PBT 66,427 99,633 121,777 245,647 257,479 248,627 247,333 -58.47%
Tax -12,459 -21,050 -19,122 -64,469 -64,242 -61,597 -65,525 -67.03%
NP 53,968 78,583 102,655 181,178 193,237 187,030 181,808 -55.60%
-
NP to SH 61,384 83,775 101,167 180,420 188,717 178,640 167,575 -48.89%
-
Tax Rate 18.76% 21.13% 15.70% 26.24% 24.95% 24.77% 26.49% -
Total Cost 1,458,915 1,598,576 1,768,050 1,723,582 2,181,886 2,539,366 2,641,843 -32.76%
-
Net Worth 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 59.59%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 76,838 76,838 76,838 38,369 38,369 38,369 38,369 59.08%
Div Payout % 125.18% 91.72% 75.95% 21.27% 20.33% 21.48% 22.90% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 59.59%
NOSH 4,404,586 4,399,852 4,395,052 4,395,027 4,390,773 4,390,773 4,386,746 0.27%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.57% 4.69% 5.49% 9.51% 8.14% 6.86% 6.44% -
ROE 1.26% 1.73% 2.09% 3.76% 3.87% 3.69% 6.95% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 34.38 38.12 42.61 43.38 54.09 62.10 128.78 -58.63%
EPS 1.40 1.90 2.30 4.11 4.30 4.07 7.64 -67.83%
DPS 1.75 1.75 1.75 0.87 0.87 0.87 1.75 0.00%
NAPS 1.103 1.10 1.10 1.093 1.11 1.103 1.10 0.18%
Adjusted Per Share Value based on latest NOSH - 4,395,027
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 33.86 37.54 41.87 42.64 53.16 61.03 63.20 -34.11%
EPS 1.37 1.88 2.26 4.04 4.22 4.00 3.75 -48.98%
DPS 1.72 1.72 1.72 0.86 0.86 0.86 0.86 58.94%
NAPS 1.0864 1.0832 1.0811 1.0742 1.0909 1.0839 0.5399 59.59%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.95 0.885 0.615 0.72 0.60 1.01 1.12 -
P/RPS 2.76 2.32 1.44 1.66 1.11 1.63 0.87 116.36%
P/EPS 68.10 46.48 26.69 17.52 13.96 24.82 14.65 179.31%
EY 1.47 2.15 3.75 5.71 7.16 4.03 6.82 -64.15%
DY 1.84 1.98 2.85 1.21 1.46 0.87 1.56 11.66%
P/NAPS 0.86 0.80 0.56 0.66 0.54 0.92 1.02 -10.77%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 30/05/19 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 -
Price 0.74 0.93 0.80 0.73 0.70 0.57 1.08 -
P/RPS 2.15 2.44 1.88 1.68 1.29 0.92 0.84 87.43%
P/EPS 53.05 48.84 34.72 17.77 16.29 14.01 14.13 142.14%
EY 1.89 2.05 2.88 5.63 6.14 7.14 7.08 -58.64%
DY 2.36 1.88 2.19 1.20 1.25 1.53 1.62 28.59%
P/NAPS 0.67 0.85 0.73 0.67 0.63 0.52 0.98 -22.44%

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