[MRCB] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -27.51%
YoY- 239.86%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,744,702 1,868,930 1,616,740 1,514,767 1,370,128 1,060,668 818,596 65.53%
PBT 492,980 688,818 1,009,836 220,618 271,982 325,342 95,632 198.11%
Tax -52,978 -44,396 -14,784 -37,099 -36,469 -38,896 -18,752 99.72%
NP 440,001 644,422 995,052 183,519 235,513 286,446 76,880 219.61%
-
NP to SH 404,804 595,930 951,444 152,634 210,545 261,032 47,940 314.12%
-
Tax Rate 10.75% 6.45% 1.46% 16.82% 13.41% 11.96% 19.61% -
Total Cost 1,304,701 1,224,508 621,688 1,331,248 1,134,614 774,222 741,716 45.66%
-
Net Worth 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 21.25%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 42,730 - - - -
Div Payout % - - - 28.00% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 21.25%
NOSH 1,784,850 1,785,290 1,783,065 1,709,227 1,690,674 1,656,294 1,664,583 4.75%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 25.22% 34.48% 61.55% 12.12% 17.19% 27.01% 9.39% -
ROE 17.82% 25.80% 42.35% 7.92% 11.00% 13.89% 2.82% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 97.75 104.68 90.67 88.62 81.04 64.04 49.18 58.01%
EPS 22.68 33.38 53.36 8.93 12.45 15.76 2.88 295.32%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.273 1.294 1.26 1.128 1.132 1.135 1.022 15.75%
Adjusted Per Share Value based on latest NOSH - 1,758,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.05 41.83 36.19 33.91 30.67 23.74 18.32 65.55%
EPS 9.06 13.34 21.30 3.42 4.71 5.84 1.07 314.88%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
NAPS 0.5086 0.5171 0.5029 0.4316 0.4284 0.4208 0.3808 21.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.18 1.18 1.25 1.22 1.64 1.71 1.64 -
P/RPS 1.21 1.13 1.38 1.38 2.02 2.67 3.33 -49.04%
P/EPS 5.20 3.54 2.34 13.66 13.17 10.85 56.94 -79.69%
EY 19.22 28.29 42.69 7.32 7.59 9.22 1.76 391.50%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
P/NAPS 0.93 0.91 0.99 1.08 1.45 1.51 1.60 -30.32%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 -
Price 1.37 0.83 1.32 1.40 1.49 1.68 1.53 -
P/RPS 1.40 0.79 1.46 1.58 1.84 2.62 3.11 -41.23%
P/EPS 6.04 2.49 2.47 15.68 11.96 10.66 53.13 -76.50%
EY 16.55 40.22 40.42 6.38 8.36 9.38 1.88 325.78%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 1.08 0.64 1.05 1.24 1.32 1.48 1.50 -19.65%

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