[MRCB] QoQ TTM Result on 31-Dec-2017 [#4]

Stock

[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD

Announcement Date

28-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Dec-2017 [#4]

Profit Trend

QoQ- -32.97%

YoY- -37.32%

Quarter Report

MRCB - 4th Qtr Result.docx.pdf

Latest QR

Upcoming QR

MRCB's Result

MRCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,904,760	2,375,123	2,726,396	2,823,651	3,447,140	2,864,239	2,491,897	-16.38%
YoY %	-19.80%	-12.88%	-3.44%	-18.09%	20.35%	14.94%	-	-
Horiz. %	76.44%	95.31%	109.41%	113.31%	138.33%	114.94%	100.00%	-
PBT	245,647	257,479	248,627	247,333	354,381	363,658	400,955	-27.84%
YoY %	-4.60%	3.56%	0.52%	-30.21%	-2.55%	-9.30%	-	-
Horiz. %	61.27%	64.22%	62.01%	61.69%	88.38%	90.70%	100.00%	-
Tax	-64,469	-64,242	-61,597	-65,525	-68,419	-68,621	-76,756	-10.96%
YoY %	-0.35%	-4.29%	5.99%	4.23%	0.29%	10.60%	-	-
Horiz. %	83.99%	83.70%	80.25%	85.37%	89.14%	89.40%	100.00%	-
NP	181,178	193,237	187,030	181,808	285,962	295,037	324,199	-32.12%
YoY %	-6.24%	3.32%	2.87%	-36.42%	-3.08%	-9.00%	-	-
Horiz. %	55.88%	59.60%	57.69%	56.08%	88.21%	91.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	180,420	188,717	178,640	167,575	250,002	251,307	271,616	-23.85%
YoY %	-4.40%	5.64%	6.60%	-32.97%	-0.52%	-7.48%	-	-
Horiz. %	66.42%	69.48%	65.77%	61.70%	92.04%	92.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.24%	24.95%	24.77%	26.49%	19.31%	18.87%	19.14%	-
YoY %	5.17%	0.73%	-6.49%	37.18%	2.33%	-1.41%	-	-
Horiz. %	137.10%	130.36%	129.41%	138.40%	100.89%	98.59%	100.00%	-
Total Cost	1,723,582	2,181,886	2,539,366	2,641,843	3,161,178	2,569,202	2,167,698	-14.16%
YoY %	-21.00%	-14.08%	-3.88%	-16.43%	23.04%	18.52%	-	-
Horiz. %	79.51%	100.65%	117.15%	121.87%	145.83%	118.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,799,115	4,873,758	4,842,233	2,411,814	2,995,428	3,012,019	2,135,101	71.50%
YoY %	-1.53%	0.65%	100.77%	-19.48%	-0.55%	41.07%	-	-
Horiz. %	224.77%	228.27%	226.79%	112.96%	140.29%	141.07%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	38,369	38,369	38,369	38,369	57,984	57,984	57,984	-24.04%
YoY %	0.00%	0.00%	0.00%	-33.83%	0.00%	0.00%	-	-
Horiz. %	66.17%	66.17%	66.17%	66.17%	100.00%	100.00%	100.00%	-
Div Payout %	21.27%	20.33%	21.48%	22.90%	23.19%	23.07%	21.35%	-
YoY %	4.62%	-5.35%	-6.20%	-1.25%	0.52%	8.06%	-	-
Horiz. %	99.63%	95.22%	100.61%	107.26%	108.62%	108.06%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	4,799,115	4,873,758	4,842,233	2,411,814	2,995,428	3,012,019	2,135,101	71.50%
YoY %	-1.53%	0.65%	100.77%	-19.48%	-0.55%	41.07%	-	-
Horiz. %	224.77%	228.27%	226.79%	112.96%	140.29%	141.07%	100.00%	-
NOSH	4,395,027	4,390,773	4,390,773	4,386,746	2,194,453	2,184,205	2,135,101	61.74%
YoY %	0.10%	0.00%	0.09%	99.90%	0.47%	2.30%	-	-
Horiz. %	205.85%	205.65%	205.65%	205.46%	102.78%	102.30%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	9.51%	8.14%	6.86%	6.44%	8.30%	10.30%	13.01%	-
YoY %	16.83%	18.66%	6.52%	-22.41%	-19.42%	-20.83%	-	-
Horiz. %	73.10%	62.57%	52.73%	49.50%	63.80%	79.17%	100.00%	-
ROE	3.76%	3.87%	3.69%	6.95%	8.35%	8.34%	12.72%	-
YoY %	-2.84%	4.88%	-46.91%	-16.77%	0.12%	-34.43%	-	-
Horiz. %	29.56%	30.42%	29.01%	54.64%	65.64%	65.57%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	43.38	54.09	62.10	128.78	157.08	131.13	116.71	-48.27%
YoY %	-19.80%	-12.90%	-51.78%	-18.02%	19.79%	12.36%	-	-
Horiz. %	37.17%	46.35%	53.21%	110.34%	134.59%	112.36%	100.00%	-
EPS	4.11	4.30	4.07	7.64	11.39	11.51	12.72	-52.88%
YoY %	-4.42%	5.65%	-46.73%	-32.92%	-1.04%	-9.51%	-	-
Horiz. %	32.31%	33.81%	32.00%	60.06%	89.54%	90.49%	100.00%	-
DPS	0.87	0.87	0.87	1.75	2.64	2.65	2.72	-53.19%
YoY %	0.00%	0.00%	-50.29%	-33.71%	-0.38%	-2.57%	-	-
Horiz. %	31.99%	31.99%	31.99%	64.34%	97.06%	97.43%	100.00%	-
NAPS	1.093	1.11	1.103	1.10	1.365	1.379	1.00	6.10%
YoY %	-1.53%	0.63%	0.27%	-19.41%	-1.02%	37.90%	-	-
Horiz. %	109.30%	111.00%	110.30%	110.00%	136.50%	137.90%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,386,746
RPS	42.64	53.16	61.03	63.20	77.16	64.11	55.78	-16.38%
YoY %	-19.79%	-12.90%	-3.43%	-18.09%	20.36%	14.93%	-	-
Horiz. %	76.44%	95.30%	109.41%	113.30%	138.33%	114.93%	100.00%	-
EPS	4.04	4.22	4.00	3.75	5.60	5.63	6.08	-23.83%
YoY %	-4.27%	5.50%	6.67%	-33.04%	-0.53%	-7.40%	-	-
Horiz. %	66.45%	69.41%	65.79%	61.68%	92.11%	92.60%	100.00%	-
DPS	0.86	0.86	0.86	0.86	1.30	1.30	1.30	-24.05%
YoY %	0.00%	0.00%	0.00%	-33.85%	0.00%	0.00%	-	-
Horiz. %	66.15%	66.15%	66.15%	66.15%	100.00%	100.00%	100.00%	-
NAPS	1.0742	1.0909	1.0839	0.5399	0.6705	0.6742	0.4779	71.50%
YoY %	-1.53%	0.65%	100.76%	-19.48%	-0.55%	41.08%	-	-
Horiz. %	224.78%	228.27%	226.80%	112.97%	140.30%	141.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	0.72	0.60	1.01	1.12	1.06	1.38	1.70	-
P/RPS	1.66	1.11	1.63	0.87	0.67	1.05	1.46	8.92%
YoY %	49.55%	-31.90%	87.36%	29.85%	-36.19%	-28.08%	-	-
Horiz. %	113.70%	76.03%	111.64%	59.59%	45.89%	71.92%	100.00%	-
P/EPS	17.52	13.96	24.82	14.65	9.30	11.99	13.36	19.78%
YoY %	25.50%	-43.76%	69.42%	57.53%	-22.44%	-10.25%	-	-
Horiz. %	131.14%	104.49%	185.78%	109.66%	69.61%	89.75%	100.00%	-
EY	5.71	7.16	4.03	6.82	10.75	8.34	7.48	-16.46%
YoY %	-20.25%	77.67%	-40.91%	-36.56%	28.90%	11.50%	-	-
Horiz. %	76.34%	95.72%	53.88%	91.18%	143.72%	111.50%	100.00%	-
DY	1.21	1.46	0.87	1.56	2.49	1.92	1.60	-16.97%
YoY %	-17.12%	67.82%	-44.23%	-37.35%	29.69%	20.00%	-	-
Horiz. %	75.62%	91.25%	54.37%	97.50%	155.62%	120.00%	100.00%	-
P/NAPS	0.66	0.54	0.92	1.02	0.78	1.00	1.70	-46.75%
YoY %	22.22%	-41.30%	-9.80%	30.77%	-22.00%	-41.18%	-	-
Horiz. %	38.82%	31.76%	54.12%	60.00%	45.88%	58.82%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	22/11/18	30/08/18	30/05/18	28/02/18	21/11/17	29/08/17	29/05/17	-
Price	0.73	0.70	0.57	1.08	0.975	1.19	1.41	-
P/RPS	1.68	1.29	0.92	0.84	0.62	0.91	1.21	24.43%
YoY %	30.23%	40.22%	9.52%	35.48%	-31.87%	-24.79%	-	-
Horiz. %	138.84%	106.61%	76.03%	69.42%	51.24%	75.21%	100.00%	-
P/EPS	17.77	16.29	14.01	14.13	8.56	10.34	11.08	36.97%
YoY %	9.09%	16.27%	-0.85%	65.07%	-17.21%	-6.68%	-	-
Horiz. %	160.38%	147.02%	126.44%	127.53%	77.26%	93.32%	100.00%	-
EY	5.63	6.14	7.14	7.08	11.68	9.67	9.02	-26.94%
YoY %	-8.31%	-14.01%	0.85%	-39.38%	20.79%	7.21%	-	-
Horiz. %	62.42%	68.07%	79.16%	78.49%	129.49%	107.21%	100.00%	-
DY	1.20	1.25	1.53	1.62	2.71	2.23	1.93	-27.13%
YoY %	-4.00%	-18.30%	-5.56%	-40.22%	21.52%	15.54%	-	-
Horiz. %	62.18%	64.77%	79.27%	83.94%	140.41%	115.54%	100.00%	-
P/NAPS	0.67	0.63	0.52	0.98	0.71	0.86	1.41	-39.07%
YoY %	6.35%	21.15%	-46.94%	38.03%	-17.44%	-39.01%	-	-
Horiz. %	47.52%	44.68%	36.88%	69.50%	50.35%	60.99%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos