[MRCB] QoQ TTM 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- 1451.16%
YoY- 240.07%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,918,898 1,714,303 1,514,767 1,396,600 1,059,066 919,112 976,497 57.08%
PBT 402,356 449,169 220,618 223,308 42,256 -83,394 -102,220 -
Tax -39,849 -36,107 -37,099 -35,656 -28,700 -18,959 -15,731 86.14%
NP 362,507 413,062 183,519 187,652 13,556 -102,353 -117,951 -
-
NP to SH 320,083 378,510 152,634 160,126 10,323 -102,399 -109,132 -
-
Tax Rate 9.90% 8.04% 16.82% 15.97% 67.92% - - -
Total Cost 1,556,391 1,301,241 1,331,248 1,208,948 1,045,510 1,021,465 1,094,448 26.54%
-
Net Worth 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 21.44%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 43,958 43,958 43,958 17,053 17,053 17,053 17,053 88.32%
Div Payout % 13.73% 11.61% 28.80% 10.65% 165.20% 0.00% 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 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 21.44%
NOSH 1,788,809 1,783,065 1,758,333 1,755,961 1,657,776 1,664,583 1,705,384 3.24%
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 18.89% 24.10% 12.12% 13.44% 1.28% -11.14% -12.08% -
ROE 13.83% 16.85% 7.70% 8.06% 0.55% -6.02% -6.30% -
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 107.27 96.14 86.15 79.53 63.88 55.22 57.26 52.14%
EPS 17.89 21.23 8.68 9.12 0.62 -6.15 -6.40 -
DPS 2.50 2.47 2.50 0.97 1.03 1.02 1.00 84.51%
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 43.32 38.70 34.20 31.53 23.91 20.75 22.05 57.05%
EPS 7.23 8.55 3.45 3.61 0.23 -2.31 -2.46 -
DPS 0.99 0.99 0.99 0.39 0.39 0.39 0.39 86.40%
NAPS 0.5226 0.5072 0.4478 0.4488 0.4248 0.3841 0.3908 21.44%
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 1.10 1.30 1.42 2.06 2.68 2.97 2.25 -38.02%
P/EPS 6.59 5.89 14.05 17.98 274.61 -26.66 -20.16 -
EY 15.16 16.98 7.12 5.56 0.36 -3.75 -4.96 -
DY 2.12 1.97 2.05 0.59 0.60 0.62 0.78 95.11%
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 0.77 1.37 1.63 1.87 2.63 2.77 2.74 -57.19%
P/EPS 4.64 6.22 16.13 16.34 269.79 -24.87 -24.53 -
EY 21.56 16.08 6.20 6.12 0.37 -4.02 -4.08 -
DY 3.01 1.87 1.79 0.65 0.61 0.67 0.64 181.50%
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