Highlights

[MRCB] YoY Quarter Result on 2020-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -1,503.68%    YoY -     -2,086.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 167,183 240,973 405,249 756,522 389,191 530,280 325,685 -10.51%
  YoY % -30.62% -40.54% -46.43% 94.38% -26.61% 62.82% -
  Horiz. % 51.33% 73.99% 124.43% 232.29% 119.50% 162.82% 100.00%
PBT -222,026 9,825 43,031 34,179 73,762 91,950 138,763 -
  YoY % -2,359.81% -77.17% 25.90% -53.66% -19.78% -33.74% -
  Horiz. % -160.00% 7.08% 31.01% 24.63% 53.16% 66.26% 100.00%
Tax 2,566 -2,171 -10,762 -8,117 -16,696 -18,502 -14,760 -
  YoY % 218.19% 79.83% -32.59% 51.38% 9.76% -25.35% -
  Horiz. % -17.38% 14.71% 72.91% 54.99% 113.12% 125.35% 100.00%
NP -219,460 7,654 32,269 26,062 57,066 73,448 124,003 -
  YoY % -2,967.26% -76.28% 23.82% -54.33% -22.30% -40.77% -
  Horiz. % -176.98% 6.17% 26.02% 21.02% 46.02% 59.23% 100.00%
NP to SH -219,606 11,057 33,448 23,371 45,504 60,104 118,531 -
  YoY % -2,086.13% -66.94% 43.12% -48.64% -24.29% -49.29% -
  Horiz. % -185.27% 9.33% 28.22% 19.72% 38.39% 50.71% 100.00%
Tax Rate - % 22.10 % 25.01 % 23.75 % 22.63 % 20.12 % 10.64 % -
  YoY % 0.00% -11.64% 5.31% 4.95% 12.48% 89.10% -
  Horiz. % 0.00% 207.71% 235.06% 223.21% 212.69% 189.10% 100.00%
Total Cost 386,643 233,319 372,980 730,460 332,125 456,832 201,682 11.45%
  YoY % 65.71% -37.44% -48.94% 119.94% -27.30% 126.51% -
  Horiz. % 191.71% 115.69% 184.93% 362.18% 164.68% 226.51% 100.00%
Net Worth 4,548,819 4,853,391 4,873,758 3,012,019 2,388,959 2,314,719 1,881,575 15.83%
  YoY % -6.28% -0.42% 61.81% 26.08% 3.21% 23.02% -
  Horiz. % 241.76% 257.94% 259.03% 160.08% 126.97% 123.02% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 4,548,819 4,853,391 4,873,758 3,012,019 2,388,959 2,314,719 1,881,575 15.83%
  YoY % -6.28% -0.42% 61.81% 26.08% 3.21% 23.02% -
  Horiz. % 241.76% 257.94% 259.03% 160.08% 126.97% 123.02% 100.00%
NOSH 4,412,046 4,400,173 4,390,773 2,184,205 1,864,917 1,788,809 1,657,776 17.70%
  YoY % 0.27% 0.21% 101.02% 17.12% 4.25% 7.90% -
  Horiz. % 266.14% 265.43% 264.86% 131.76% 112.50% 107.90% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -131.27 % 3.18 % 7.96 % 3.44 % 14.66 % 13.85 % 38.07 % -
  YoY % -4,227.99% -60.05% 131.40% -76.53% 5.85% -63.62% -
  Horiz. % -344.81% 8.35% 20.91% 9.04% 38.51% 36.38% 100.00%
ROE -4.83 % 0.23 % 0.69 % 0.78 % 1.90 % 2.60 % 6.30 % -
  YoY % -2,200.00% -66.67% -11.54% -58.95% -26.92% -58.73% -
  Horiz. % -76.67% 3.65% 10.95% 12.38% 30.16% 41.27% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.79 5.48 9.23 34.64 20.87 29.64 19.65 -23.97%
  YoY % -30.84% -40.63% -73.35% 65.98% -29.59% 50.84% -
  Horiz. % 19.29% 27.89% 46.97% 176.28% 106.21% 150.84% 100.00%
EPS -4.98 0.25 0.76 1.07 2.44 3.36 7.15 -
  YoY % -2,092.00% -67.11% -28.97% -56.15% -27.38% -53.01% -
  Horiz. % -69.65% 3.50% 10.63% 14.97% 34.13% 46.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0310 1.1030 1.1100 1.3790 1.2810 1.2940 1.1350 -1.59%
  YoY % -6.53% -0.63% -19.51% 7.65% -1.00% 14.01% -
  Horiz. % 90.84% 97.18% 97.80% 121.50% 112.86% 114.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 3.79 5.46 9.19 17.15 8.82 12.02 7.38 -10.50%
  YoY % -30.59% -40.59% -46.41% 94.44% -26.62% 62.87% -
  Horiz. % 51.36% 73.98% 124.53% 232.38% 119.51% 162.87% 100.00%
EPS -4.98 0.25 0.76 0.53 1.03 1.36 2.69 -
  YoY % -2,092.00% -67.11% 43.40% -48.54% -24.26% -49.44% -
  Horiz. % -185.13% 9.29% 28.25% 19.70% 38.29% 50.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0310 1.1000 1.1046 0.6827 0.5415 0.5246 0.4265 15.83%
  YoY % -6.27% -0.42% 61.80% 26.08% 3.22% 23.00% -
  Horiz. % 241.74% 257.91% 258.99% 160.07% 126.96% 123.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.4700 0.9500 0.6000 1.3800 1.0600 1.1800 1.7100 -
P/RPS 12.40 17.35 6.50 3.98 5.08 3.98 8.70 6.08%
  YoY % -28.53% 166.92% 63.32% -21.65% 27.64% -54.25% -
  Horiz. % 142.53% 199.43% 74.71% 45.75% 58.39% 45.75% 100.00%
P/EPS -9.44 378.06 78.76 128.97 43.44 35.12 23.92 -
  YoY % -102.50% 380.02% -38.93% 196.89% 23.69% 46.82% -
  Horiz. % -39.46% 1,580.52% 329.26% 539.17% 181.61% 146.82% 100.00%
EY -10.59 0.26 1.27 0.78 2.30 2.85 4.18 -
  YoY % -4,173.08% -79.53% 62.82% -66.09% -19.30% -31.82% -
  Horiz. % -253.35% 6.22% 30.38% 18.66% 55.02% 68.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.46 0.86 0.54 1.00 0.83 0.91 1.51 -17.96%
  YoY % -46.51% 59.26% -46.00% 20.48% -8.79% -39.74% -
  Horiz. % 30.46% 56.95% 35.76% 66.23% 54.97% 60.26% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 26/08/19 30/08/18 29/08/17 25/08/16 24/08/15 22/08/14 -
Price 0.5050 0.7400 0.7000 1.1900 1.2900 0.8300 1.6800 -
P/RPS 13.33 13.51 7.58 3.44 6.18 2.80 8.55 7.67%
  YoY % -1.33% 78.23% 120.35% -44.34% 120.71% -67.25% -
  Horiz. % 155.91% 158.01% 88.65% 40.23% 72.28% 32.75% 100.00%
P/EPS -10.15 294.49 91.89 111.21 52.87 24.70 23.50 -
  YoY % -103.45% 220.48% -17.37% 110.35% 114.05% 5.11% -
  Horiz. % -43.19% 1,253.15% 391.02% 473.23% 224.98% 105.11% 100.00%
EY -9.86 0.34 1.09 0.90 1.89 4.05 4.26 -
  YoY % -3,000.00% -68.81% 21.11% -52.38% -53.33% -4.93% -
  Horiz. % -231.46% 7.98% 25.59% 21.13% 44.37% 95.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.67 0.63 0.86 1.01 0.64 1.48 -16.81%
  YoY % -26.87% 6.35% -26.74% -14.85% 57.81% -56.76% -
  Horiz. % 33.11% 45.27% 42.57% 58.11% 68.24% 43.24% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS