[MRCB] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -87.15%
YoY- 149.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,870,705 1,496,599 832,845 427,596 2,823,651 2,415,490 1,281,373 28.60%
PBT 122,987 114,075 73,590 30,559 247,333 115,761 63,444 55.28%
Tax -20,332 -37,735 -15,695 -4,933 -65,525 -38,791 -16,978 12.73%
NP 102,655 76,340 57,895 25,626 181,808 76,970 46,466 69.38%
-
NP to SH 101,167 74,767 54,975 21,527 167,575 61,922 33,833 107.14%
-
Tax Rate 16.53% 33.08% 21.33% 16.14% 26.49% 33.51% 26.76% -
Total Cost 1,768,050 1,420,259 774,950 401,970 2,641,843 2,338,520 1,234,907 26.94%
-
Net Worth 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,965,738 2,990,750 37.52%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 76,838 - - - 38,369 - - -
Div Payout % 75.95% - - - 22.90% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 4,829,850 4,799,115 4,873,758 4,842,233 2,411,814 2,965,738 2,990,750 37.52%
NOSH 4,395,052 4,395,027 4,390,773 4,390,773 4,386,746 2,172,701 2,168,782 59.93%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.49% 5.10% 6.95% 5.99% 6.44% 3.19% 3.63% -
ROE 2.09% 1.56% 1.13% 0.44% 6.95% 2.09% 1.13% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 42.61 34.09 18.97 9.74 128.78 111.17 59.08 -19.52%
EPS 2.30 1.70 1.25 0.49 6.56 2.85 1.56 29.44%
DPS 1.75 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 1.10 1.093 1.11 1.103 1.10 1.365 1.379 -13.95%
Adjusted Per Share Value based on latest NOSH - 4,390,773
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 41.87 33.50 18.64 9.57 63.20 54.07 28.68 28.60%
EPS 2.26 1.67 1.23 0.48 3.75 1.39 0.76 106.38%
DPS 1.72 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 1.0811 1.0742 1.0909 1.0839 0.5399 0.6638 0.6694 37.53%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.615 0.72 0.60 1.01 1.12 1.06 1.38 -
P/RPS 1.44 2.11 3.16 10.37 0.87 0.95 2.34 -27.58%
P/EPS 26.69 42.28 47.92 205.97 14.65 37.19 88.46 -54.91%
EY 3.75 2.37 2.09 0.49 6.82 2.69 1.13 121.99%
DY 2.85 0.00 0.00 0.00 1.56 0.00 0.00 -
P/NAPS 0.56 0.66 0.54 0.92 1.02 0.78 1.00 -31.98%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 -
Price 0.80 0.73 0.70 0.57 1.08 0.97 1.19 -
P/RPS 1.88 2.14 3.69 5.85 0.84 0.87 2.01 -4.34%
P/EPS 34.72 42.87 55.91 116.24 14.13 34.04 76.28 -40.74%
EY 2.88 2.33 1.79 0.86 7.08 2.94 1.31 68.83%
DY 2.19 0.00 0.00 0.00 1.62 0.00 0.00 -
P/NAPS 0.73 0.67 0.63 0.52 0.98 0.71 0.86 -10.32%

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