[MRCB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 143.93%
YoY- 128.2%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,514,767 1,370,128 1,060,668 818,596 940,910 809,990 895,530 41.82%
PBT 220,618 271,982 325,342 95,632 -110,367 -162,054 36,390 231.39%
Tax -37,099 -36,469 -38,896 -18,752 -7,584 -9,902 -12,958 101.24%
NP 183,519 235,513 286,446 76,880 -117,951 -171,957 23,432 292.90%
-
NP to SH 152,634 210,545 261,032 47,940 -109,132 -148,465 22,122 261.15%
-
Tax Rate 16.82% 13.41% 11.96% 19.61% - - 35.61% -
Total Cost 1,331,248 1,134,614 774,222 741,716 1,058,861 981,947 872,098 32.47%
-
Net Worth 1,928,008 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 1,419,955 22.55%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 42,730 - - - 14,787 - - -
Div Payout % 28.00% - - - 0.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,928,008 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 1,419,955 22.55%
NOSH 1,709,227 1,690,674 1,656,294 1,664,583 1,478,753 1,422,081 1,382,624 15.14%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.12% 17.19% 27.01% 9.39% -12.54% -21.23% 2.62% -
ROE 7.92% 11.00% 13.89% 2.82% -7.27% -10.31% 1.56% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 88.62 81.04 64.04 49.18 63.63 56.96 64.77 23.17%
EPS 8.93 12.45 15.76 2.88 -7.38 -10.44 1.60 213.66%
DPS 2.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.128 1.132 1.135 1.022 1.015 1.013 1.027 6.43%
Adjusted Per Share Value based on latest NOSH - 1,664,583
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.91 30.67 23.74 18.32 21.06 18.13 20.05 41.81%
EPS 3.42 4.71 5.84 1.07 -2.44 -3.32 0.50 259.07%
DPS 0.96 0.00 0.00 0.00 0.33 0.00 0.00 -
NAPS 0.4316 0.4284 0.4208 0.3808 0.336 0.3225 0.3178 22.56%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.22 1.64 1.71 1.64 1.29 1.49 1.53 -
P/RPS 1.38 2.02 2.67 3.33 2.03 2.62 2.36 -30.00%
P/EPS 13.66 13.17 10.85 56.94 -17.48 -14.27 95.63 -72.57%
EY 7.32 7.59 9.22 1.76 -5.72 -7.01 1.05 263.64%
DY 2.05 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 1.08 1.45 1.51 1.60 1.27 1.47 1.49 -19.26%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 -
Price 1.40 1.49 1.68 1.53 1.57 1.36 1.49 -
P/RPS 1.58 1.84 2.62 3.11 2.47 2.39 2.30 -22.09%
P/EPS 15.68 11.96 10.66 53.13 -21.27 -13.03 93.13 -69.40%
EY 6.38 8.36 9.38 1.88 -4.70 -7.68 1.07 227.75%
DY 1.79 0.00 0.00 0.00 0.64 0.00 0.00 -
P/NAPS 1.24 1.32 1.48 1.50 1.55 1.34 1.45 -9.87%

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