[MRCB] QoQ TTM 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- -43.93%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,221,866 1,512,883 1,677,159 1,870,705 1,904,760 2,375,123 2,726,396 -41.40%
PBT 40,223 66,427 99,633 121,777 245,647 257,479 248,627 -70.27%
Tax -2,531 -12,459 -21,050 -19,122 -64,469 -64,242 -61,597 -88.06%
NP 37,692 53,968 78,583 102,655 181,178 193,237 187,030 -65.59%
-
NP to SH 44,110 61,384 83,775 101,167 180,420 188,717 178,640 -60.60%
-
Tax Rate 6.29% 18.76% 21.13% 15.70% 26.24% 24.95% 24.77% -
Total Cost 1,184,174 1,458,915 1,598,576 1,768,050 1,723,582 2,181,886 2,539,366 -39.83%
-
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 76,838 76,838 76,838 38,369 38,369 38,369 58.81%
Div Payout % 174.20% 125.18% 91.72% 75.95% 21.27% 20.33% 21.48% -
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 3.08% 3.57% 4.69% 5.49% 9.51% 8.14% 6.86% -
ROE 0.92% 1.26% 1.73% 2.09% 3.76% 3.87% 3.69% -
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 27.70 34.38 38.12 42.61 43.38 54.09 62.10 -41.59%
EPS 1.00 1.40 1.90 2.30 4.11 4.30 4.07 -60.73%
DPS 1.75 1.75 1.75 1.75 0.87 0.87 0.87 59.27%
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 27.35 33.86 37.54 41.87 42.64 53.16 61.03 -41.41%
EPS 0.99 1.37 1.88 2.26 4.04 4.22 4.00 -60.54%
DPS 1.72 1.72 1.72 1.72 0.86 0.86 0.86 58.67%
NAPS 1.0705 1.0864 1.0832 1.0811 1.0742 1.0909 1.0839 -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 2.65 2.76 2.32 1.44 1.66 1.11 1.63 38.22%
P/EPS 73.51 68.10 46.48 26.69 17.52 13.96 24.82 106.09%
EY 1.36 1.47 2.15 3.75 5.71 7.16 4.03 -51.49%
DY 2.38 1.84 1.98 2.85 1.21 1.46 0.87 95.48%
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 2.73 2.15 2.44 1.88 1.68 1.29 0.92 106.36%
P/EPS 75.51 53.05 48.84 34.72 17.77 16.29 14.01 207.09%
EY 1.32 1.89 2.05 2.88 5.63 6.14 7.14 -67.51%
DY 2.32 2.36 1.88 2.19 1.20 1.25 1.53 31.95%
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