[MRCB] QoQ Cumulative Quarter 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- 36.0%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 475,023 234,050 1,870,705 1,496,599 832,845 427,596 2,823,651 -69.62%
PBT 18,240 8,415 122,987 114,075 73,590 30,559 247,333 -82.49%
Tax -9,032 -6,861 -20,332 -37,735 -15,695 -4,933 -65,525 -73.41%
NP 9,208 1,554 102,655 76,340 57,895 25,626 181,808 -86.38%
-
NP to SH 15,192 4,135 101,167 74,767 54,975 21,527 167,575 -79.90%
-
Tax Rate 49.52% 81.53% 16.53% 33.08% 21.33% 16.14% 26.49% -
Total Cost 465,815 232,496 1,768,050 1,420,259 774,950 401,970 2,641,843 -68.65%
-
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 - - - 38,369 -
Div Payout % - - 75.95% - - - 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 1.94% 0.66% 5.49% 5.10% 6.95% 5.99% 6.44% -
ROE 0.31% 0.09% 2.09% 1.56% 1.13% 0.44% 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 10.80 5.32 42.61 34.09 18.97 9.74 128.78 -80.92%
EPS 0.34 0.09 2.30 1.70 1.25 0.49 6.56 -86.17%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 1.75 -
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 10.72 5.28 42.23 33.79 18.80 9.65 63.75 -69.63%
EPS 0.34 0.09 2.28 1.69 1.24 0.49 3.78 -80.01%
DPS 0.00 0.00 1.73 0.00 0.00 0.00 0.87 -
NAPS 1.0957 1.0925 1.0904 1.0834 1.1003 1.0932 0.5445 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 8.80 16.64 1.44 2.11 3.16 10.37 0.87 369.69%
P/EPS 275.16 941.59 26.69 42.28 47.92 205.97 14.65 610.39%
EY 0.36 0.11 3.75 2.37 2.09 0.49 6.82 -86.00%
DY 0.00 0.00 2.85 0.00 0.00 0.00 1.56 -
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 6.85 17.48 1.88 2.14 3.69 5.85 0.84 306.70%
P/EPS 214.33 989.47 34.72 42.87 55.91 116.24 14.13 515.82%
EY 0.47 0.10 2.88 2.33 1.79 0.86 7.08 -83.68%
DY 0.00 0.00 2.19 0.00 0.00 0.00 1.62 -
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