[MRCB] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -37.37%
YoY- 128.3%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,744,060 1,696,727 1,744,702 1,868,930 1,616,740 1,514,767 1,370,128 17.43%
PBT 74,612 370,112 492,980 688,818 1,009,836 220,618 271,982 -57.74%
Tax -20,772 -6,083 -52,978 -44,396 -14,784 -37,099 -36,469 -31.26%
NP 53,840 364,029 440,001 644,422 995,052 183,519 235,513 -62.57%
-
NP to SH 17,528 330,392 404,804 595,930 951,444 152,634 210,545 -80.90%
-
Tax Rate 27.84% 1.64% 10.75% 6.45% 1.46% 16.82% 13.41% -
Total Cost 1,690,220 1,332,698 1,304,701 1,224,508 621,688 1,331,248 1,134,614 30.40%
-
Net Worth 2,220,797 2,259,166 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 10.41%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 44,647 - - - 42,730 - -
Div Payout % - 13.51% - - - 28.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,220,797 2,259,166 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 10.41%
NOSH 1,752,800 1,785,902 1,784,850 1,785,290 1,783,065 1,709,227 1,690,674 2.43%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.09% 21.45% 25.22% 34.48% 61.55% 12.12% 17.19% -
ROE 0.79% 14.62% 17.82% 25.80% 42.35% 7.92% 11.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 99.50 95.01 97.75 104.68 90.67 88.62 81.04 14.64%
EPS 1.00 18.50 22.68 33.38 53.36 8.93 12.45 -81.35%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.267 1.265 1.273 1.294 1.26 1.128 1.132 7.79%
Adjusted Per Share Value based on latest NOSH - 1,788,809
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 39.37 38.31 39.39 42.19 36.50 34.20 30.93 17.43%
EPS 0.40 7.46 9.14 13.45 21.48 3.45 4.75 -80.75%
DPS 0.00 1.01 0.00 0.00 0.00 0.96 0.00 -
NAPS 0.5014 0.51 0.513 0.5215 0.5072 0.4353 0.4321 10.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.25 1.28 1.18 1.18 1.25 1.22 1.64 -
P/RPS 1.26 1.35 1.21 1.13 1.38 1.38 2.02 -26.97%
P/EPS 125.00 6.92 5.20 3.54 2.34 13.66 13.17 347.66%
EY 0.80 14.45 19.22 28.29 42.69 7.32 7.59 -77.65%
DY 0.00 1.95 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 0.99 1.01 0.93 0.91 0.99 1.08 1.45 -22.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 22/02/16 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 -
Price 1.16 1.21 1.37 0.83 1.32 1.40 1.49 -
P/RPS 1.17 1.27 1.40 0.79 1.46 1.58 1.84 -26.03%
P/EPS 116.00 6.54 6.04 2.49 2.47 15.68 11.96 354.16%
EY 0.86 15.29 16.55 40.22 40.42 6.38 8.36 -78.01%
DY 0.00 2.07 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.92 0.96 1.08 0.64 1.05 1.24 1.32 -21.37%

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