[MRCB] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 5.64%
YoY- -24.91%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,059,007 1,437,305 1,512,883 2,375,123 2,864,239 1,587,468 1,918,898 -9.42%
PBT 9,724 -160,443 66,427 257,479 363,658 118,118 402,356 -46.19%
Tax -17,544 -33,894 -12,459 -64,242 -68,621 -5,774 -39,849 -12.76%
NP -7,820 -194,337 53,968 193,237 295,037 112,344 362,507 -
-
NP to SH 603 -195,414 61,384 188,717 251,307 82,313 320,083 -64.82%
-
Tax Rate 180.42% - 18.76% 24.95% 18.87% 4.89% 9.90% -
Total Cost 1,066,827 1,631,642 1,458,915 2,181,886 2,569,202 1,475,124 1,556,391 -6.09%
-
Net Worth 4,491,601 4,548,819 4,853,391 4,873,758 3,012,019 2,388,959 2,314,719 11.67%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 44,120 44,120 76,838 38,369 57,984 - 43,958 0.06%
Div Payout % 7,316.83% 0.00% 125.18% 20.33% 23.07% - 13.73% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,491,601 4,548,819 4,853,391 4,873,758 3,012,019 2,388,959 2,314,719 11.67%
NOSH 4,467,509 4,412,046 4,404,586 4,390,773 2,184,205 1,864,917 1,788,809 16.46%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -0.74% -13.52% 3.57% 8.14% 10.30% 7.08% 18.89% -
ROE 0.01% -4.30% 1.26% 3.87% 8.34% 3.45% 13.83% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 23.93 32.58 34.38 54.09 131.13 85.12 107.27 -22.10%
EPS 0.01 -4.43 1.40 4.30 11.51 4.41 17.89 -71.26%
DPS 1.00 1.00 1.75 0.87 2.65 0.00 2.50 -14.15%
NAPS 1.015 1.031 1.103 1.11 1.379 1.281 1.294 -3.96%
Adjusted Per Share Value based on latest NOSH - 4,390,773
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 23.70 32.17 33.86 53.16 64.11 35.53 42.95 -9.42%
EPS 0.01 -4.37 1.37 4.22 5.63 1.84 7.16 -66.53%
DPS 0.99 0.99 1.72 0.86 1.30 0.00 0.98 0.16%
NAPS 1.0054 1.0182 1.0864 1.0909 0.6742 0.5347 0.5181 11.67%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.405 0.47 0.95 0.60 1.38 1.06 1.18 -
P/RPS 1.69 1.44 2.76 1.11 1.05 1.25 1.10 7.41%
P/EPS 2,972.16 -10.61 68.10 13.96 11.99 24.02 6.59 176.66%
EY 0.03 -9.42 1.47 7.16 8.34 4.16 15.16 -64.53%
DY 2.47 2.13 1.84 1.46 1.92 0.00 2.12 2.57%
P/NAPS 0.40 0.46 0.86 0.54 1.00 0.83 0.91 -12.79%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 26/08/19 30/08/18 29/08/17 25/08/16 24/08/15 -
Price 0.395 0.505 0.74 0.70 1.19 1.29 0.83 -
P/RPS 1.65 1.55 2.15 1.29 0.91 1.52 0.77 13.53%
P/EPS 2,898.78 -11.40 53.05 16.29 10.34 29.23 4.64 192.09%
EY 0.03 -8.77 1.89 6.14 9.67 3.42 21.56 -66.55%
DY 2.53 1.98 2.36 1.25 2.23 0.00 3.01 -2.85%
P/NAPS 0.39 0.49 0.67 0.63 0.86 1.01 0.64 -7.91%

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