[MRCB] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.3%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 818,596 940,910 809,990 895,530 1,048,136 1,283,204 1,293,258 -26.29%
PBT 95,632 -110,367 -162,054 36,390 20,328 134,002 135,445 -20.72%
Tax -18,752 -7,584 -9,902 -12,958 -5,840 -42,835 -25,986 -19.56%
NP 76,880 -117,951 -171,957 23,432 14,488 91,167 109,458 -21.00%
-
NP to SH 47,940 -109,132 -148,465 22,122 21,008 60,122 84,125 -31.28%
-
Tax Rate 19.61% - - 35.61% 28.73% 31.97% 19.19% -
Total Cost 741,716 1,058,861 981,947 872,098 1,033,648 1,192,037 1,183,800 -26.79%
-
Net Worth 1,701,204 1,500,934 1,440,568 1,419,955 1,415,275 1,415,776 1,418,574 12.88%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 14,787 - - - 27,705 - -
Div Payout % - 0.00% - - - 46.08% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,701,204 1,500,934 1,440,568 1,419,955 1,415,275 1,415,776 1,418,574 12.88%
NOSH 1,664,583 1,478,753 1,422,081 1,382,624 1,382,105 1,385,299 1,386,681 12.96%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.39% -12.54% -21.23% 2.62% 1.38% 7.10% 8.46% -
ROE 2.82% -7.27% -10.31% 1.56% 1.48% 4.25% 5.93% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 49.18 63.63 56.96 64.77 75.84 92.63 93.26 -34.75%
EPS 2.88 -7.38 -10.44 1.60 1.52 4.34 6.07 -39.19%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.022 1.015 1.013 1.027 1.024 1.022 1.023 -0.06%
Adjusted Per Share Value based on latest NOSH - 1,383,095
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.32 21.06 18.13 20.05 23.46 28.72 28.95 -26.31%
EPS 1.07 -2.44 -3.32 0.50 0.47 1.35 1.88 -31.34%
DPS 0.00 0.33 0.00 0.00 0.00 0.62 0.00 -
NAPS 0.3808 0.336 0.3225 0.3178 0.3168 0.3169 0.3175 12.89%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.64 1.29 1.49 1.53 1.43 1.55 1.60 -
P/RPS 3.33 2.03 2.62 2.36 1.89 1.67 1.72 55.40%
P/EPS 56.94 -17.48 -14.27 95.63 94.08 35.71 26.37 67.13%
EY 1.76 -5.72 -7.01 1.05 1.06 2.80 3.79 -40.06%
DY 0.00 0.78 0.00 0.00 0.00 1.29 0.00 -
P/NAPS 1.60 1.27 1.47 1.49 1.40 1.52 1.56 1.70%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 26/02/13 20/11/12 -
Price 1.53 1.57 1.36 1.49 1.70 1.27 1.76 -
P/RPS 3.11 2.47 2.39 2.30 2.24 1.37 1.89 39.42%
P/EPS 53.13 -21.27 -13.03 93.13 111.84 29.26 29.01 49.74%
EY 1.88 -4.70 -7.68 1.07 0.89 3.42 3.45 -33.30%
DY 0.00 0.64 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 1.50 1.55 1.34 1.45 1.66 1.24 1.72 -8.72%

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