[MRCB] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -15.44%
YoY- 3000.68%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,728,557 1,696,727 1,795,698 1,918,898 1,714,303 1,514,767 1,396,600 15.26%
PBT 136,306 370,112 386,366 402,356 449,169 220,618 223,308 -28.02%
Tax -7,580 -6,083 -49,481 -39,849 -36,107 -37,099 -35,656 -64.34%
NP 128,726 364,029 336,885 362,507 413,062 183,519 187,652 -22.20%
-
NP to SH 96,913 330,392 298,328 320,083 378,510 152,634 160,126 -28.42%
-
Tax Rate 5.56% 1.64% 12.81% 9.90% 8.04% 16.82% 15.97% -
Total Cost 1,599,831 1,332,698 1,458,813 1,556,391 1,301,241 1,331,248 1,208,948 20.51%
-
Net Worth 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 7.66%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 43,958 43,958 43,958 43,958 17,053 -
Div Payout % - - 14.73% 13.73% 11.61% 28.80% 10.65% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 7.66%
NOSH 1,752,800 1,785,933 1,761,875 1,788,809 1,783,065 1,758,333 1,755,961 -0.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 7.45% 21.45% 18.76% 18.89% 24.10% 12.12% 13.44% -
ROE 4.36% 14.62% 13.30% 13.83% 16.85% 7.70% 8.06% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 98.62 95.01 101.92 107.27 96.14 86.15 79.53 15.40%
EPS 5.53 18.50 16.93 17.89 21.23 8.68 9.12 -28.33%
DPS 0.00 0.00 2.50 2.50 2.47 2.50 0.97 -
NAPS 1.267 1.265 1.273 1.294 1.26 1.128 1.132 7.79%
Adjusted Per Share Value based on latest NOSH - 1,788,809
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 38.69 37.98 40.19 42.95 38.37 33.91 31.26 15.26%
EPS 2.17 7.40 6.68 7.16 8.47 3.42 3.58 -28.35%
DPS 0.00 0.00 0.98 0.98 0.98 0.98 0.38 -
NAPS 0.4971 0.5057 0.502 0.5181 0.5029 0.444 0.4449 7.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.25 1.28 1.18 1.18 1.25 1.22 1.64 -
P/RPS 1.27 1.35 1.16 1.10 1.30 1.42 2.06 -27.54%
P/EPS 22.61 6.92 6.97 6.59 5.89 14.05 17.98 16.48%
EY 4.42 14.45 14.35 15.16 16.98 7.12 5.56 -14.17%
DY 0.00 0.00 2.12 2.12 1.97 2.05 0.59 -
P/NAPS 0.99 1.01 0.93 0.91 0.99 1.08 1.45 -22.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 22/02/16 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 -
Price 1.16 1.21 1.37 0.83 1.32 1.40 1.49 -
P/RPS 1.18 1.27 1.34 0.77 1.37 1.63 1.87 -26.41%
P/EPS 20.98 6.54 8.09 4.64 6.22 16.13 16.34 18.11%
EY 4.77 15.29 12.36 21.56 16.08 6.20 6.12 -15.29%
DY 0.00 0.00 1.82 3.01 1.87 1.79 0.65 -
P/NAPS 0.92 0.96 1.08 0.64 1.05 1.24 1.32 -21.37%

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