[MRCB] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 444.5%
YoY- 1079.97%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,616,740 1,514,767 1,370,128 1,060,668 818,596 940,910 809,990 58.59%
PBT 1,009,836 220,618 271,982 325,342 95,632 -110,367 -162,054 -
Tax -14,784 -37,099 -36,469 -38,896 -18,752 -7,584 -9,902 30.66%
NP 995,052 183,519 235,513 286,446 76,880 -117,951 -171,957 -
-
NP to SH 951,444 152,634 210,545 261,032 47,940 -109,132 -148,465 -
-
Tax Rate 1.46% 16.82% 13.41% 11.96% 19.61% - - -
Total Cost 621,688 1,331,248 1,134,614 774,222 741,716 1,058,861 981,947 -26.28%
-
Net Worth 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 34.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 42,730 - - - 14,787 - -
Div Payout % - 28.00% - - - 0.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 34.52%
NOSH 1,783,065 1,709,227 1,690,674 1,656,294 1,664,583 1,478,753 1,422,081 16.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 61.55% 12.12% 17.19% 27.01% 9.39% -12.54% -21.23% -
ROE 42.35% 7.92% 11.00% 13.89% 2.82% -7.27% -10.31% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 90.67 88.62 81.04 64.04 49.18 63.63 56.96 36.36%
EPS 53.36 8.93 12.45 15.76 2.88 -7.38 -10.44 -
DPS 0.00 2.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.26 1.128 1.132 1.135 1.022 1.015 1.013 15.67%
Adjusted Per Share Value based on latest NOSH - 1,657,776
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 36.19 33.91 30.67 23.74 18.32 21.06 18.13 58.60%
EPS 21.30 3.42 4.71 5.84 1.07 -2.44 -3.32 -
DPS 0.00 0.96 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.5029 0.4316 0.4284 0.4208 0.3808 0.336 0.3225 34.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.25 1.22 1.64 1.71 1.64 1.29 1.49 -
P/RPS 1.38 1.38 2.02 2.67 3.33 2.03 2.62 -34.80%
P/EPS 2.34 13.66 13.17 10.85 56.94 -17.48 -14.27 -
EY 42.69 7.32 7.59 9.22 1.76 -5.72 -7.01 -
DY 0.00 2.05 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 0.99 1.08 1.45 1.51 1.60 1.27 1.47 -23.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 -
Price 1.32 1.40 1.49 1.68 1.53 1.57 1.36 -
P/RPS 1.46 1.58 1.84 2.62 3.11 2.47 2.39 -28.02%
P/EPS 2.47 15.68 11.96 10.66 53.13 -21.27 -13.03 -
EY 40.42 6.38 8.36 9.38 1.88 -4.70 -7.68 -
DY 0.00 1.79 0.00 0.00 0.00 0.64 0.00 -
P/NAPS 1.05 1.24 1.32 1.48 1.50 1.55 1.34 -15.01%

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