[MRCB] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 152.93%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,220,653 2,562,746 2,079,360 2,408,072 1,835,229 1,650,412 1,744,060 50.46%
PBT 154,348 126,888 107,916 392,629 205,345 184,830 74,612 62.28%
Tax -51,721 -33,956 -33,668 -73,532 -58,538 -43,778 -20,772 83.60%
NP 102,626 92,932 74,248 319,097 146,806 141,052 53,840 53.67%
-
NP to SH 82,562 67,666 34,552 267,360 105,706 99,772 17,528 180.73%
-
Tax Rate 33.51% 26.76% 31.20% 18.73% 28.51% 23.69% 27.84% -
Total Cost 3,118,026 2,469,814 2,005,112 2,088,975 1,688,422 1,509,360 1,690,220 50.35%
-
Net Worth 2,965,737 2,990,750 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 21.24%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 53,278 - - - -
Div Payout % - - - 19.93% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,965,737 2,990,750 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 21.24%
NOSH 2,172,701 2,168,782 2,135,101 1,937,391 1,878,673 1,827,325 1,752,800 15.37%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.19% 3.63% 3.57% 13.25% 8.00% 8.55% 3.09% -
ROE 2.78% 2.26% 1.62% 10.11% 4.41% 4.26% 0.79% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 148.23 118.17 97.39 124.29 97.69 90.32 99.50 30.40%
EPS 3.80 3.12 1.60 13.80 5.63 5.46 1.00 143.31%
DPS 0.00 0.00 0.00 2.75 0.00 0.00 0.00 -
NAPS 1.365 1.379 1.00 1.365 1.276 1.281 1.267 5.08%
Adjusted Per Share Value based on latest NOSH - 2,108,520
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 72.09 57.36 46.54 53.90 41.08 36.94 39.04 50.45%
EPS 1.85 1.51 0.77 5.98 2.37 2.23 0.39 182.05%
DPS 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.6638 0.6694 0.4779 0.5919 0.5366 0.524 0.4971 21.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.06 1.38 1.70 1.33 1.30 1.06 1.25 -
P/RPS 0.72 1.17 1.75 1.07 1.33 1.17 1.26 -31.11%
P/EPS 27.89 44.23 105.05 9.64 23.10 19.41 125.00 -63.17%
EY 3.58 2.26 0.95 10.38 4.33 5.15 0.80 171.31%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.70 0.97 1.02 0.83 0.99 -14.68%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 -
Price 0.97 1.19 1.41 1.43 1.31 1.29 1.16 -
P/RPS 0.65 1.01 1.45 1.15 1.34 1.43 1.17 -32.39%
P/EPS 25.53 38.14 87.13 10.36 23.28 23.63 116.00 -63.51%
EY 3.92 2.62 1.15 9.65 4.30 4.23 0.86 174.65%
DY 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 1.41 1.05 1.03 1.01 0.92 -15.85%

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