[MRCB] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 110.08%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,714,303 1,514,767 1,396,600 1,059,066 919,112 976,497 910,568 52.52%
PBT 449,169 220,618 223,308 42,256 -83,394 -102,220 -89,123 -
Tax -36,107 -37,099 -35,656 -28,700 -18,959 -15,731 -30,772 11.25%
NP 413,062 183,519 187,652 13,556 -102,353 -117,951 -119,895 -
-
NP to SH 378,510 152,634 160,126 10,323 -102,399 -109,132 -114,321 -
-
Tax Rate 8.04% 16.82% 15.97% 67.92% - - - -
Total Cost 1,301,241 1,331,248 1,208,948 1,045,510 1,021,465 1,094,448 1,030,463 16.84%
-
Net Worth 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 30.55%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 43,958 43,958 17,053 17,053 17,053 17,053 28,304 34.14%
Div Payout % 11.61% 28.80% 10.65% 165.20% 0.00% 0.00% 0.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 30.55%
NOSH 1,783,065 1,758,333 1,755,961 1,657,776 1,664,583 1,705,384 1,487,363 12.86%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 24.10% 12.12% 13.44% 1.28% -11.14% -12.08% -13.17% -
ROE 16.85% 7.70% 8.06% 0.55% -6.02% -6.30% -7.59% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 96.14 86.15 79.53 63.88 55.22 57.26 61.22 35.14%
EPS 21.23 8.68 9.12 0.62 -6.15 -6.40 -7.69 -
DPS 2.47 2.50 0.97 1.03 1.02 1.00 1.90 19.13%
NAPS 1.26 1.128 1.132 1.135 1.022 1.015 1.013 15.67%
Adjusted Per Share Value based on latest NOSH - 1,657,776
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.70 34.20 31.53 23.91 20.75 22.05 20.56 52.50%
EPS 8.55 3.45 3.61 0.23 -2.31 -2.46 -2.58 -
DPS 0.99 0.99 0.39 0.39 0.39 0.39 0.64 33.78%
NAPS 0.5072 0.4478 0.4488 0.4248 0.3841 0.3908 0.3402 30.53%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.25 1.22 1.64 1.71 1.64 1.29 1.49 -
P/RPS 1.30 1.42 2.06 2.68 2.97 2.25 2.43 -34.12%
P/EPS 5.89 14.05 17.98 274.61 -26.66 -20.16 -19.39 -
EY 16.98 7.12 5.56 0.36 -3.75 -4.96 -5.16 -
DY 1.97 2.05 0.59 0.60 0.62 0.78 1.28 33.33%
P/NAPS 0.99 1.08 1.45 1.51 1.60 1.27 1.47 -23.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 -
Price 1.32 1.40 1.49 1.68 1.53 1.57 1.36 -
P/RPS 1.37 1.63 1.87 2.63 2.77 2.74 2.22 -27.53%
P/EPS 6.22 16.13 16.34 269.79 -24.87 -24.53 -17.69 -
EY 16.08 6.20 6.12 0.37 -4.02 -4.08 -5.65 -
DY 1.87 1.79 0.65 0.61 0.67 0.64 1.40 21.30%
P/NAPS 1.05 1.24 1.32 1.48 1.50 1.55 1.34 -15.01%

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