[MRCB] YoY Annualized Quarter 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- 22.01%
YoY- -21.89%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,187,414 1,130,346 1,995,465 3,220,653 1,835,229 1,744,702 1,370,128 -2.35%
PBT -250,044 43,361 152,100 154,348 205,345 492,980 271,982 -
Tax -20,657 -28,192 -50,313 -51,721 -58,538 -52,978 -36,469 -9.03%
NP -270,701 15,169 101,786 102,626 146,806 440,001 235,513 -
-
NP to SH -270,721 23,613 99,689 82,562 105,706 404,804 210,545 -
-
Tax Rate - 65.02% 33.08% 33.51% 28.51% 10.75% 13.41% -
Total Cost 1,458,115 1,115,177 1,893,678 3,118,026 1,688,422 1,304,701 1,134,614 4.26%
-
Net Worth 4,548,819 4,782,342 4,799,115 2,965,737 2,397,186 2,272,114 1,913,843 15.50%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 4,548,819 4,782,342 4,799,115 2,965,737 2,397,186 2,272,114 1,913,843 15.50%
NOSH 4,412,046 4,412,046 4,395,027 2,172,701 1,878,673 1,784,850 1,690,674 17.31%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -22.80% 1.34% 5.10% 3.19% 8.00% 25.22% 17.19% -
ROE -5.95% 0.49% 2.08% 2.78% 4.41% 17.82% 11.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.91 25.62 45.45 148.23 97.69 97.75 81.04 -16.77%
EPS -6.13 0.53 2.27 3.80 5.63 22.68 12.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.031 1.084 1.093 1.365 1.276 1.273 1.132 -1.54%
Adjusted Per Share Value based on latest NOSH - 2,194,453
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.81 25.52 45.05 72.71 41.43 39.39 30.93 -2.35%
EPS -6.11 0.53 2.25 1.86 2.39 9.14 4.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0269 1.0797 1.0834 0.6695 0.5412 0.513 0.4321 15.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.47 0.735 0.72 1.06 1.30 1.18 1.64 -
P/RPS 1.75 2.87 1.58 0.72 1.33 1.21 2.02 -2.36%
P/EPS -7.66 137.32 31.71 27.89 23.10 5.20 13.17 -
EY -13.06 0.73 3.15 3.58 4.33 19.22 7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.68 0.66 0.78 1.02 0.93 1.45 -17.40%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 21/11/19 22/11/18 21/11/17 30/11/16 19/11/15 18/11/14 -
Price 0.465 0.755 0.73 0.97 1.31 1.37 1.49 -
P/RPS 1.73 2.95 1.61 0.65 1.34 1.40 1.84 -1.02%
P/EPS -7.58 141.06 32.15 25.53 23.28 6.04 11.96 -
EY -13.20 0.71 3.11 3.92 4.30 16.55 8.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.70 0.67 0.71 1.03 1.08 1.32 -16.40%

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