[MRCB] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 33.39%
YoY- -75.01%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 858,113 308,923 471,633 374,106 408,161 1,031,650 388,200 14.12%
PBT 123,910 34,617 20,434 7,702 131,572 238,620 377 162.46%
Tax -49,456 -7,457 -13,119 18,613 -26,734 -29,628 33,651 -
NP 74,454 27,160 7,315 26,315 104,838 208,992 34,028 13.92%
-
NP to SH 75,205 26,898 6,029 26,400 105,653 188,080 26,789 18.75%
-
Tax Rate 39.91% 21.54% 64.20% -241.66% 20.32% 12.42% -8,925.99% -
Total Cost 783,659 281,763 464,318 347,791 303,323 822,658 354,172 14.13%
-
Net Worth 4,512,184 4,579,703 4,791,482 4,829,850 2,411,814 2,878,130 2,259,205 12.20%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 44,675 44,120 44,120 76,838 38,369 57,984 - -
Div Payout % 59.40% 164.03% 731.80% 291.06% 36.32% 30.83% - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 4,512,184 4,579,703 4,791,482 4,829,850 2,411,814 2,878,130 2,259,205 12.20%
NOSH 4,467,509 4,412,046 4,412,046 4,395,052 4,386,746 2,108,520 1,785,933 16.49%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.68% 8.79% 1.55% 7.03% 25.69% 20.26% 8.77% -
ROE 1.67% 0.59% 0.13% 0.55% 4.38% 6.53% 1.19% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.21 7.00 10.69 8.52 18.62 48.93 21.74 -2.03%
EPS 1.68 0.61 0.14 0.60 4.82 8.92 1.50 1.90%
DPS 1.00 1.00 1.00 1.75 1.75 2.75 0.00 -
NAPS 1.01 1.038 1.086 1.10 1.10 1.365 1.265 -3.67%
Adjusted Per Share Value based on latest NOSH - 4,395,052
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.37 6.97 10.65 8.45 9.21 23.29 8.76 14.12%
EPS 1.70 0.61 0.14 0.60 2.39 4.25 0.60 18.93%
DPS 1.01 1.00 1.00 1.73 0.87 1.31 0.00 -
NAPS 1.0187 1.0339 1.0817 1.0904 0.5445 0.6498 0.51 12.21%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.355 0.475 0.73 0.615 1.12 1.33 1.28 -
P/RPS 1.85 6.78 6.83 7.22 6.02 2.72 5.89 -17.53%
P/EPS 21.09 77.91 534.22 102.29 23.24 14.91 85.33 -20.76%
EY 4.74 1.28 0.19 0.98 4.30 6.71 1.17 26.23%
DY 2.82 2.11 1.37 2.85 1.56 2.07 0.00 -
P/NAPS 0.35 0.46 0.67 0.56 1.02 0.97 1.01 -16.17%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 26/02/20 26/02/19 28/02/18 27/02/17 22/02/16 -
Price 0.355 0.415 0.66 0.80 1.08 1.43 1.21 -
P/RPS 1.85 5.93 6.17 9.39 5.80 2.92 5.57 -16.76%
P/EPS 21.09 68.07 482.99 133.05 22.41 16.03 80.67 -20.01%
EY 4.74 1.47 0.21 0.75 4.46 6.24 1.24 25.01%
DY 2.82 2.41 1.52 2.19 1.62 1.92 0.00 -
P/NAPS 0.35 0.40 0.61 0.73 0.98 1.05 0.96 -15.46%

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