[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 20.99%
YoY- 241.81%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 934,465 404,185 1,514,767 1,027,596 530,334 204,649 940,910 -0.45%
PBT 344,409 252,459 220,618 203,987 162,671 23,908 -110,367 -
Tax -22,198 -3,696 -37,099 -27,352 -19,448 -4,688 -7,584 105.02%
NP 322,211 248,763 183,519 176,635 143,223 19,220 -117,951 -
-
NP to SH 297,965 237,861 152,634 157,909 130,516 11,985 -109,132 -
-
Tax Rate 6.45% 1.46% 16.82% 13.41% 11.96% 19.61% - -
Total Cost 612,254 155,422 1,331,248 850,961 387,111 185,429 1,058,861 -30.66%
-
Net Worth 2,310,166 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 1,500,934 33.41%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 42,730 - - - 14,787 -
Div Payout % - - 28.00% - - - 0.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,310,166 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 1,500,934 33.41%
NOSH 1,785,290 1,783,065 1,709,227 1,690,674 1,656,294 1,664,583 1,478,753 13.42%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 34.48% 61.55% 12.12% 17.19% 27.01% 9.39% -12.54% -
ROE 12.90% 10.59% 7.92% 8.25% 6.94% 0.70% -7.27% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 52.34 22.67 88.62 60.78 32.02 12.29 63.63 -12.24%
EPS 16.69 13.34 8.93 9.34 7.88 0.72 -7.38 -
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.00 -
NAPS 1.294 1.26 1.128 1.132 1.135 1.022 1.015 17.62%
Adjusted Per Share Value based on latest NOSH - 1,755,961
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.10 9.12 34.20 23.20 11.97 4.62 21.24 -0.44%
EPS 6.73 5.37 3.45 3.56 2.95 0.27 -2.46 -
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.33 -
NAPS 0.5215 0.5072 0.4353 0.4321 0.4244 0.3841 0.3388 33.41%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.18 1.25 1.22 1.64 1.71 1.64 1.29 -
P/RPS 2.25 5.51 1.38 2.70 5.34 13.34 2.03 7.12%
P/EPS 7.07 9.37 13.66 17.56 21.70 227.78 -17.48 -
EY 14.14 10.67 7.32 5.70 4.61 0.44 -5.72 -
DY 0.00 0.00 2.05 0.00 0.00 0.00 0.78 -
P/NAPS 0.91 0.99 1.08 1.45 1.51 1.60 1.27 -19.97%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 25/02/14 -
Price 0.83 1.32 1.40 1.49 1.68 1.53 1.57 -
P/RPS 1.59 5.82 1.58 2.45 5.25 12.44 2.47 -25.50%
P/EPS 4.97 9.90 15.68 15.95 21.32 212.50 -21.27 -
EY 20.11 10.11 6.38 6.27 4.69 0.47 -4.70 -
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.64 -
P/NAPS 0.64 1.05 1.24 1.32 1.48 1.50 1.55 -44.64%

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