[MRCB] QoQ 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- -83.64%
YoY- -98.16%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
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 1,031,650 551,216 389,191 436,015 388,200 374,062 530,280 55.52%
PBT 238,620 61,594 73,762 18,653 377 25,326 91,950 88.29%
Tax -29,628 -22,015 -16,696 -5,193 33,651 -17,536 -18,502 36.67%
NP 208,992 39,579 57,066 13,460 34,028 7,790 73,448 100.16%
-
NP to SH 188,080 29,394 45,504 4,382 26,789 5,638 60,104 113.20%
-
Tax Rate 12.42% 35.74% 22.63% 27.84% -8,925.99% 69.24% 20.12% -
Total Cost 822,658 511,637 332,125 422,555 354,172 366,272 456,832 47.75%
-
Net Worth 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 15.55%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 57,984 - - - - - - -
Div Payout % 30.83% - - - - - - -
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 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 15.55%
NOSH 2,108,520 1,972,751 1,864,917 1,752,800 1,785,933 1,761,875 1,788,809 11.53%
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 20.26% 7.18% 14.66% 3.09% 8.77% 2.08% 13.85% -
ROE 6.53% 1.17% 1.90% 0.20% 1.19% 0.25% 2.60% -
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 48.93 27.94 20.87 24.88 21.74 21.23 29.64 39.46%
EPS 8.92 1.49 2.44 0.25 1.50 0.32 3.36 91.16%
DPS 2.75 0.00 0.00 0.00 0.00 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 23.29 12.44 8.79 9.84 8.76 8.44 11.97 55.53%
EPS 4.25 0.66 1.03 0.10 0.60 0.13 1.36 113.01%
DPS 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6498 0.5683 0.5393 0.5014 0.51 0.5063 0.5226 15.55%
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 2.72 4.65 5.08 5.03 5.89 5.56 3.98 -22.32%
P/EPS 14.91 87.25 43.44 500.00 85.33 368.75 35.12 -43.36%
EY 6.71 1.15 2.30 0.20 1.17 0.27 2.85 76.51%
DY 2.07 0.00 0.00 0.00 0.00 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 2.92 4.69 6.18 4.66 5.57 6.45 2.80 2.82%
P/EPS 16.03 87.92 52.87 464.00 80.67 428.13 24.70 -24.94%
EY 6.24 1.14 1.89 0.22 1.24 0.23 4.05 33.22%
DY 1.92 0.00 0.00 0.00 0.00 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