[MRCB] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 36.0%
YoY- 20.74%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 590,337 890,561 847,760 1,496,599 2,415,490 1,376,422 1,308,527 -12.41%
PBT -62,607 -187,533 32,521 114,075 115,761 154,009 369,735 -
Tax -5,129 -15,493 -21,144 -37,735 -38,791 -43,904 -39,734 -28.88%
NP -67,736 -203,026 11,377 76,340 76,970 110,105 330,001 -
-
NP to SH -59,371 -203,041 17,710 74,767 61,922 79,280 303,603 -
-
Tax Rate - - 65.02% 33.08% 33.51% 28.51% 10.75% -
Total Cost 658,073 1,093,587 836,383 1,420,259 2,338,520 1,266,317 978,526 -6.39%
-
Net Worth 4,417,275 4,548,819 4,782,342 4,799,115 2,965,738 2,397,186 2,272,114 11.70%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 4,417,275 4,548,819 4,782,342 4,799,115 2,965,738 2,397,186 2,272,114 11.70%
NOSH 4,467,509 4,412,046 4,412,046 4,395,027 2,172,701 1,878,673 1,784,850 16.50%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -11.47% -22.80% 1.34% 5.10% 3.19% 8.00% 25.22% -
ROE -1.34% -4.46% 0.37% 1.56% 2.09% 3.31% 13.36% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.30 20.18 19.22 34.09 111.17 73.27 73.31 -24.74%
EPS -1.34 -4.60 0.40 1.70 2.85 4.22 17.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.995 1.031 1.084 1.093 1.365 1.276 1.273 -4.01%
Adjusted Per Share Value based on latest NOSH - 4,395,027
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.21 19.93 18.98 33.50 54.07 30.81 29.29 -12.41%
EPS -1.33 -4.54 0.40 1.67 1.39 1.77 6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9888 1.0182 1.0705 1.0742 0.6638 0.5366 0.5086 11.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.395 0.47 0.735 0.72 1.06 1.30 1.18 -
P/RPS 2.97 2.33 3.82 2.11 0.95 1.77 1.61 10.73%
P/EPS -29.54 -10.21 183.10 42.28 37.19 30.81 6.94 -
EY -3.39 -9.79 0.55 2.37 2.69 3.25 14.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.68 0.66 0.78 1.02 0.93 -13.10%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 23/11/20 21/11/19 22/11/18 21/11/17 30/11/16 19/11/15 -
Price 0.35 0.465 0.755 0.73 0.97 1.31 1.37 -
P/RPS 2.63 2.30 3.93 2.14 0.87 1.79 1.87 5.84%
P/EPS -26.17 -10.10 188.08 42.87 34.04 31.04 8.05 -
EY -3.82 -9.90 0.53 2.33 2.94 3.22 12.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.70 0.67 0.71 1.03 1.08 -17.10%

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