[MRCB] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 5.95%
YoY- -73.89%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,562,746 2,079,360 2,408,072 1,835,229 1,650,412 1,744,060 1,696,727 31.67%
PBT 126,888 107,916 392,629 205,345 184,830 74,612 370,112 -51.04%
Tax -33,956 -33,668 -73,532 -58,538 -43,778 -20,772 -6,083 215.00%
NP 92,932 74,248 319,097 146,806 141,052 53,840 364,029 -59.79%
-
NP to SH 67,666 34,552 267,360 105,706 99,772 17,528 330,392 -65.28%
-
Tax Rate 26.76% 31.20% 18.73% 28.51% 23.69% 27.84% 1.64% -
Total Cost 2,469,814 2,005,112 2,088,975 1,688,422 1,509,360 1,690,220 1,332,698 50.93%
-
Net Worth 2,990,750 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 20.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 53,278 - - - 44,647 -
Div Payout % - - 19.93% - - - 13.51% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,990,750 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 20.58%
NOSH 2,168,782 2,135,101 1,937,391 1,878,673 1,827,325 1,752,800 1,785,902 13.83%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.63% 3.57% 13.25% 8.00% 8.55% 3.09% 21.45% -
ROE 2.26% 1.62% 10.11% 4.41% 4.26% 0.79% 14.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 118.17 97.39 124.29 97.69 90.32 99.50 95.01 15.66%
EPS 3.12 1.60 13.80 5.63 5.46 1.00 18.50 -69.50%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.50 -
NAPS 1.379 1.00 1.365 1.276 1.281 1.267 1.265 5.92%
Adjusted Per Share Value based on latest NOSH - 1,972,751
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 57.36 46.54 53.90 41.08 36.94 39.04 37.98 31.66%
EPS 1.51 0.77 5.98 2.37 2.23 0.39 7.40 -65.37%
DPS 0.00 0.00 1.19 0.00 0.00 0.00 1.00 -
NAPS 0.6694 0.4779 0.5919 0.5366 0.524 0.4971 0.5057 20.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.38 1.70 1.33 1.30 1.06 1.25 1.28 -
P/RPS 1.17 1.75 1.07 1.33 1.17 1.26 1.35 -9.10%
P/EPS 44.23 105.05 9.64 23.10 19.41 125.00 6.92 244.79%
EY 2.26 0.95 10.38 4.33 5.15 0.80 14.45 -71.00%
DY 0.00 0.00 2.07 0.00 0.00 0.00 1.95 -
P/NAPS 1.00 1.70 0.97 1.02 0.83 0.99 1.01 -0.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 -
Price 1.19 1.41 1.43 1.31 1.29 1.16 1.21 -
P/RPS 1.01 1.45 1.15 1.34 1.43 1.17 1.27 -14.17%
P/EPS 38.14 87.13 10.36 23.28 23.63 116.00 6.54 224.34%
EY 2.62 1.15 9.65 4.30 4.23 0.86 15.29 -69.18%
DY 0.00 0.00 1.92 0.00 0.00 0.00 2.07 -
P/NAPS 0.86 1.41 1.05 1.03 1.01 0.92 0.96 -7.07%

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