[MRCB] YoY Annualized 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- -48.62%
YoY- 149.21%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 906,836 1,703,008 936,200 1,710,384 2,079,360 1,744,060 1,616,740 -9.17%
PBT 22,856 115,472 33,660 122,236 107,916 74,612 1,009,836 -46.78%
Tax -7,160 -52,916 -27,444 -19,732 -33,668 -20,772 -14,784 -11.37%
NP 15,696 62,556 6,216 102,504 74,248 53,840 995,052 -49.88%
-
NP to SH 20,804 62,580 16,540 86,108 34,552 17,528 951,444 -47.08%
-
Tax Rate 31.33% 45.83% 81.53% 16.14% 31.20% 27.84% 1.46% -
Total Cost 891,140 1,640,452 929,984 1,607,880 2,005,112 1,690,220 621,688 6.17%
-
Net Worth 4,557,643 4,822,366 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 12.50%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 4,557,643 4,822,366 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 12.50%
NOSH 4,412,046 4,412,046 4,399,852 4,390,773 2,135,101 1,752,800 1,783,065 16.28%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.73% 3.67% 0.66% 5.99% 3.57% 3.09% 61.55% -
ROE 0.46% 1.30% 0.34% 1.78% 1.62% 0.79% 42.35% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.55 38.60 21.28 38.96 97.39 99.50 90.67 -21.89%
EPS 0.48 1.40 0.36 1.96 1.60 1.00 53.36 -54.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.033 1.093 1.10 1.103 1.00 1.267 1.26 -3.25%
Adjusted Per Share Value based on latest NOSH - 4,390,773
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 20.30 38.12 20.96 38.28 46.54 39.04 36.19 -9.17%
EPS 0.47 1.40 0.37 1.93 0.77 0.39 21.30 -47.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0202 1.0794 1.0832 1.0839 0.4779 0.4971 0.5029 12.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.46 0.39 0.885 1.01 1.70 1.25 1.25 -
P/RPS 2.24 1.01 4.16 2.59 1.75 1.26 1.38 8.40%
P/EPS 97.56 27.50 235.40 51.49 105.05 125.00 2.34 86.10%
EY 1.03 3.64 0.42 1.94 0.95 0.80 42.69 -46.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.80 0.92 1.70 0.99 0.99 -12.30%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 26/06/20 30/05/19 30/05/18 29/05/17 31/05/16 21/05/15 -
Price 0.43 0.47 0.93 0.57 1.41 1.16 1.32 -
P/RPS 2.09 1.22 4.37 1.46 1.45 1.17 1.46 6.15%
P/EPS 91.19 33.14 247.37 29.06 87.13 116.00 2.47 82.37%
EY 1.10 3.02 0.40 3.44 1.15 0.86 40.42 -45.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.85 0.52 1.41 0.92 1.05 -14.15%

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