[MRCB] QoQ Cumulative 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- 35.31%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 847,760 475,023 234,050 1,870,705 1,496,599 832,845 427,596 57.75%
PBT 32,521 18,240 8,415 122,987 114,075 73,590 30,559 4.23%
Tax -21,144 -9,032 -6,861 -20,332 -37,735 -15,695 -4,933 163.63%
NP 11,377 9,208 1,554 102,655 76,340 57,895 25,626 -41.77%
-
NP to SH 17,710 15,192 4,135 101,167 74,767 54,975 21,527 -12.19%
-
Tax Rate 65.02% 49.52% 81.53% 16.53% 33.08% 21.33% 16.14% -
Total Cost 836,383 465,815 232,496 1,768,050 1,420,259 774,950 401,970 62.90%
-
Net Worth 4,782,342 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 -0.82%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 76,838 - - - -
Div Payout % - - - 75.95% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,782,342 4,853,391 4,839,368 4,829,850 4,799,115 4,873,758 4,842,233 -0.82%
NOSH 4,412,046 4,404,586 4,399,852 4,395,052 4,395,027 4,390,773 4,390,773 0.32%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.34% 1.94% 0.66% 5.49% 5.10% 6.95% 5.99% -
ROE 0.37% 0.31% 0.09% 2.09% 1.56% 1.13% 0.44% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.22 10.80 5.32 42.61 34.09 18.97 9.74 57.25%
EPS 0.40 0.34 0.09 2.30 1.70 1.25 0.49 -12.64%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 1.084 1.103 1.10 1.10 1.093 1.11 1.103 -1.15%
Adjusted Per Share Value based on latest NOSH - 4,395,052
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 19.14 10.72 5.28 42.23 33.79 18.80 9.65 57.79%
EPS 0.40 0.34 0.09 2.28 1.69 1.24 0.49 -12.64%
DPS 0.00 0.00 0.00 1.73 0.00 0.00 0.00 -
NAPS 1.0797 1.0957 1.0925 1.0904 1.0834 1.1003 1.0932 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.735 0.95 0.885 0.615 0.72 0.60 1.01 -
P/RPS 3.82 8.80 16.64 1.44 2.11 3.16 10.37 -48.58%
P/EPS 183.10 275.16 941.59 26.69 42.28 47.92 205.97 -7.53%
EY 0.55 0.36 0.11 3.75 2.37 2.09 0.49 7.99%
DY 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.80 0.56 0.66 0.54 0.92 -18.23%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 26/08/19 30/05/19 26/02/19 22/11/18 30/08/18 30/05/18 -
Price 0.755 0.74 0.93 0.80 0.73 0.70 0.57 -
P/RPS 3.93 6.85 17.48 1.88 2.14 3.69 5.85 -23.27%
P/EPS 188.08 214.33 989.47 34.72 42.87 55.91 116.24 37.78%
EY 0.53 0.47 0.10 2.88 2.33 1.79 0.86 -27.55%
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.85 0.73 0.67 0.63 0.52 21.89%

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