[MRCB] QoQ Quarter 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- 20.19%
YoY- -4.44%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 405,249 427,596 408,161 1,134,117 756,522 519,840 1,031,650 -46.45%
PBT 43,031 30,559 131,572 52,317 34,179 26,979 238,620 -68.18%
Tax -10,762 -4,933 -26,734 -21,813 -8,117 -8,417 -29,628 -49.18%
NP 32,269 25,626 104,838 30,504 26,062 18,562 208,992 -71.31%
-
NP to SH 33,448 21,527 105,653 28,089 23,371 8,638 188,080 -68.47%
-
Tax Rate 25.01% 16.14% 20.32% 41.69% 23.75% 31.20% 12.42% -
Total Cost 372,980 401,970 303,323 1,103,613 730,460 501,278 822,658 -41.06%
-
Net Worth 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 42.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 38,369 - - - 57,984 -
Div Payout % - - 36.32% - - - 30.83% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 4,873,758 4,842,233 2,411,814 2,995,428 3,012,019 2,135,101 2,878,130 42.20%
NOSH 4,390,773 4,390,773 4,386,746 2,194,453 2,184,205 2,135,101 2,108,520 63.28%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.96% 5.99% 25.69% 2.69% 3.44% 3.57% 20.26% -
ROE 0.69% 0.44% 4.38% 0.94% 0.78% 0.40% 6.53% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.23 9.74 18.62 51.68 34.64 24.35 48.93 -67.20%
EPS 0.76 0.49 4.82 1.28 1.07 0.40 8.92 -80.72%
DPS 0.00 0.00 1.75 0.00 0.00 0.00 2.75 -
NAPS 1.11 1.103 1.10 1.365 1.379 1.00 1.365 -12.91%
Adjusted Per Share Value based on latest NOSH - 2,194,453
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 9.15 9.65 9.21 25.60 17.08 11.74 23.29 -46.45%
EPS 0.76 0.49 2.39 0.63 0.53 0.20 4.25 -68.35%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 1.31 -
NAPS 1.1003 1.0932 0.5445 0.6762 0.68 0.482 0.6498 42.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.60 1.01 1.12 1.06 1.38 1.70 1.33 -
P/RPS 6.50 10.37 6.02 2.05 3.98 6.98 2.72 79.02%
P/EPS 78.76 205.97 23.24 82.81 128.97 420.20 14.91 204.23%
EY 1.27 0.49 4.30 1.21 0.78 0.24 6.71 -67.13%
DY 0.00 0.00 1.56 0.00 0.00 0.00 2.07 -
P/NAPS 0.54 0.92 1.02 0.78 1.00 1.70 0.97 -32.39%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 30/05/18 28/02/18 21/11/17 29/08/17 29/05/17 27/02/17 -
Price 0.70 0.57 1.08 0.97 1.19 1.41 1.43 -
P/RPS 7.58 5.85 5.80 1.88 3.44 5.79 2.92 89.21%
P/EPS 91.89 116.24 22.41 75.78 111.21 348.52 16.03 221.32%
EY 1.09 0.86 4.46 1.32 0.90 0.29 6.24 -68.85%
DY 0.00 0.00 1.62 0.00 0.00 0.00 1.92 -
P/NAPS 0.63 0.52 0.98 0.71 0.86 1.41 1.05 -28.92%

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