[MRCB] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -94.69%
YoY- -98.16%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,408,072 1,835,229 1,650,412 1,744,060 1,696,727 1,744,702 1,868,930 18.31%
PBT 392,629 205,345 184,830 74,612 370,112 492,980 688,818 -31.13%
Tax -73,532 -58,538 -43,778 -20,772 -6,083 -52,978 -44,396 39.77%
NP 319,097 146,806 141,052 53,840 364,029 440,001 644,422 -37.27%
-
NP to SH 267,360 105,706 99,772 17,528 330,392 404,804 595,930 -41.25%
-
Tax Rate 18.73% 28.51% 23.69% 27.84% 1.64% 10.75% 6.45% -
Total Cost 2,088,975 1,688,422 1,509,360 1,690,220 1,332,698 1,304,701 1,224,508 42.54%
-
Net Worth 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 2,272,114 2,310,166 9.38%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 53,278 - - - 44,647 - - -
Div Payout % 19.93% - - - 13.51% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 2,272,114 2,310,166 9.38%
NOSH 1,937,391 1,878,673 1,827,325 1,752,800 1,785,902 1,784,850 1,785,290 5.57%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.25% 8.00% 8.55% 3.09% 21.45% 25.22% 34.48% -
ROE 10.11% 4.41% 4.26% 0.79% 14.62% 17.82% 25.80% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 124.29 97.69 90.32 99.50 95.01 97.75 104.68 12.06%
EPS 13.80 5.63 5.46 1.00 18.50 22.68 33.38 -44.35%
DPS 2.75 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.365 1.276 1.281 1.267 1.265 1.273 1.294 3.60%
Adjusted Per Share Value based on latest NOSH - 1,752,800
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 54.36 41.43 37.26 39.37 38.31 39.39 42.19 18.31%
EPS 6.04 2.39 2.25 0.40 7.46 9.14 13.45 -41.21%
DPS 1.20 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 0.597 0.5412 0.5285 0.5014 0.51 0.513 0.5215 9.38%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.33 1.30 1.06 1.25 1.28 1.18 1.18 -
P/RPS 1.07 1.33 1.17 1.26 1.35 1.21 1.13 -3.55%
P/EPS 9.64 23.10 19.41 125.00 6.92 5.20 3.54 94.41%
EY 10.38 4.33 5.15 0.80 14.45 19.22 28.29 -48.59%
DY 2.07 0.00 0.00 0.00 1.95 0.00 0.00 -
P/NAPS 0.97 1.02 0.83 0.99 1.01 0.93 0.91 4.32%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 19/11/15 24/08/15 -
Price 1.43 1.31 1.29 1.16 1.21 1.37 0.83 -
P/RPS 1.15 1.34 1.43 1.17 1.27 1.40 0.79 28.29%
P/EPS 10.36 23.28 23.63 116.00 6.54 6.04 2.49 157.57%
EY 9.65 4.30 4.23 0.86 15.29 16.55 40.22 -61.22%
DY 1.92 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 1.05 1.03 1.01 0.92 0.96 1.08 0.64 38.89%

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