[MRCB] YoY 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
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,362,194 1,221,866 1,904,760 3,447,140 1,764,622 1,795,698 1,396,600 -0.41%
PBT -167,099 40,223 245,647 354,381 154,386 386,366 223,308 -
Tax -28,612 -2,531 -64,469 -68,419 -10,253 -49,481 -35,656 -3.59%
NP -195,711 37,692 181,178 285,962 144,133 336,885 187,652 -
-
NP to SH -197,012 44,110 180,420 250,002 106,069 298,328 160,126 -
-
Tax Rate - 6.29% 26.24% 19.31% 6.64% 12.81% 15.97% -
Total Cost 1,557,905 1,184,174 1,723,582 3,161,178 1,620,489 1,458,813 1,208,948 4.31%
-
Net Worth 4,548,819 4,782,342 4,799,115 2,995,428 2,517,231 2,242,866 1,987,748 14.78%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 44,120 76,838 38,369 57,984 - 43,958 17,053 17.15%
Div Payout % 0.00% 174.20% 21.27% 23.19% - 14.73% 10.65% -
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 2,995,428 2,517,231 2,242,866 1,987,748 14.78%
NOSH 4,412,046 4,412,046 4,395,027 2,194,453 1,972,751 1,761,875 1,755,961 16.58%
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 -14.37% 3.08% 9.51% 8.30% 8.17% 18.76% 13.44% -
ROE -4.33% 0.92% 3.76% 8.35% 4.21% 13.30% 8.06% -
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 30.87 27.70 43.38 157.08 89.45 101.92 79.53 -14.57%
EPS -4.47 1.00 4.11 11.39 5.38 16.93 9.12 -
DPS 1.00 1.75 0.87 2.64 0.00 2.50 0.97 0.50%
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 30.75 27.58 43.00 77.82 39.84 40.54 31.53 -0.41%
EPS -4.45 1.00 4.07 5.64 2.39 6.74 3.61 -
DPS 1.00 1.73 0.87 1.31 0.00 0.99 0.39 16.97%
NAPS 1.0269 1.0797 1.0834 0.6762 0.5683 0.5063 0.4488 14.77%
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 1.52 2.65 1.66 0.67 1.45 1.16 2.06 -4.93%
P/EPS -10.53 73.51 17.52 9.30 24.18 6.97 17.98 -
EY -9.50 1.36 5.71 10.75 4.14 14.35 5.56 -
DY 2.13 2.38 1.21 2.49 0.00 2.12 0.59 23.83%
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 0.975 1.31 1.37 1.49 -
P/RPS 1.51 2.73 1.68 0.62 1.46 1.34 1.87 -3.49%
P/EPS -10.41 75.51 17.77 8.56 24.36 8.09 16.34 -
EY -9.60 1.32 5.63 11.68 4.10 12.36 6.12 -
DY 2.15 2.32 1.20 2.71 0.00 1.82 0.65 22.04%
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