[MRCB] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -15.07%
YoY- -74.28%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,491,897 2,408,072 1,764,622 1,587,468 1,728,557 1,696,727 1,795,698 24.38%
PBT 400,955 392,629 154,386 118,118 136,306 370,112 386,366 2.49%
Tax -76,756 -73,532 -10,253 -5,774 -7,580 -6,083 -49,481 33.96%
NP 324,199 319,097 144,133 112,344 128,726 364,029 336,885 -2.52%
-
NP to SH 271,616 267,360 106,069 82,313 96,913 330,392 298,328 -6.05%
-
Tax Rate 19.14% 18.73% 6.64% 4.89% 5.56% 1.64% 12.81% -
Total Cost 2,167,698 2,088,975 1,620,489 1,475,124 1,599,831 1,332,698 1,458,813 30.18%
-
Net Worth 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 -3.22%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 57,984 57,984 - - - - 43,958 20.25%
Div Payout % 21.35% 21.69% - - - - 14.73% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 -3.22%
NOSH 2,135,101 2,108,520 1,972,751 1,864,917 1,752,800 1,785,933 1,761,875 13.65%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 13.01% 13.25% 8.17% 7.08% 7.45% 21.45% 18.76% -
ROE 12.72% 9.29% 4.21% 3.45% 4.36% 14.62% 13.30% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 116.71 114.21 89.45 85.12 98.62 95.01 101.92 9.44%
EPS 12.72 12.68 5.38 4.41 5.53 18.50 16.93 -17.33%
DPS 2.72 2.75 0.00 0.00 0.00 0.00 2.50 5.77%
NAPS 1.00 1.365 1.276 1.281 1.267 1.265 1.273 -14.85%
Adjusted Per Share Value based on latest NOSH - 1,864,917
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 55.78 53.90 39.50 35.53 38.69 37.98 40.19 24.40%
EPS 6.08 5.98 2.37 1.84 2.17 7.40 6.68 -6.07%
DPS 1.30 1.30 0.00 0.00 0.00 0.00 0.98 20.70%
NAPS 0.4779 0.6442 0.5635 0.5347 0.4971 0.5057 0.502 -3.22%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.70 1.33 1.30 1.06 1.25 1.28 1.18 -
P/RPS 1.46 1.16 1.45 1.25 1.27 1.35 1.16 16.55%
P/EPS 13.36 10.49 24.18 24.02 22.61 6.92 6.97 54.24%
EY 7.48 9.53 4.14 4.16 4.42 14.45 14.35 -35.20%
DY 1.60 2.07 0.00 0.00 0.00 0.00 2.12 -17.09%
P/NAPS 1.70 0.97 1.02 0.83 0.99 1.01 0.93 49.44%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 19/11/15 -
Price 1.41 1.43 1.31 1.29 1.16 1.21 1.37 -
P/RPS 1.21 1.25 1.46 1.52 1.18 1.27 1.34 -6.57%
P/EPS 11.08 11.28 24.36 29.23 20.98 6.54 8.09 23.30%
EY 9.02 8.87 4.10 3.42 4.77 15.29 12.36 -18.92%
DY 1.93 1.92 0.00 0.00 0.00 0.00 1.82 3.98%
P/NAPS 1.41 1.05 1.03 1.01 0.92 0.96 1.08 19.43%

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