[MRCB] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 28.86%
YoY- -64.45%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,864,239 2,491,897 2,408,072 1,764,622 1,587,468 1,728,557 1,696,727 41.81%
PBT 363,658 400,955 392,629 154,386 118,118 136,306 370,112 -1.16%
Tax -68,621 -76,756 -73,532 -10,253 -5,774 -7,580 -6,083 403.73%
NP 295,037 324,199 319,097 144,133 112,344 128,726 364,029 -13.08%
-
NP to SH 251,307 271,616 267,360 106,069 82,313 96,913 330,392 -16.68%
-
Tax Rate 18.87% 19.14% 18.73% 6.64% 4.89% 5.56% 1.64% -
Total Cost 2,569,202 2,167,698 2,088,975 1,620,489 1,475,124 1,599,831 1,332,698 54.95%
-
Net Worth 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 21.15%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 57,984 57,984 57,984 - - - - -
Div Payout % 23.07% 21.35% 21.69% - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 21.15%
NOSH 2,184,205 2,135,101 2,108,520 1,972,751 1,864,917 1,752,800 1,785,933 14.37%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.30% 13.01% 13.25% 8.17% 7.08% 7.45% 21.45% -
ROE 8.34% 12.72% 9.29% 4.21% 3.45% 4.36% 14.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 131.13 116.71 114.21 89.45 85.12 98.62 95.01 23.98%
EPS 11.51 12.72 12.68 5.38 4.41 5.53 18.50 -27.14%
DPS 2.65 2.72 2.75 0.00 0.00 0.00 0.00 -
NAPS 1.379 1.00 1.365 1.276 1.281 1.267 1.265 5.92%
Adjusted Per Share Value based on latest NOSH - 1,972,751
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 64.66 56.26 54.36 39.84 35.84 39.02 38.31 41.80%
EPS 5.67 6.13 6.04 2.39 1.86 2.19 7.46 -16.72%
DPS 1.31 1.31 1.31 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.482 0.6498 0.5683 0.5393 0.5014 0.51 21.16%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.38 1.70 1.33 1.30 1.06 1.25 1.28 -
P/RPS 1.05 1.46 1.16 1.45 1.25 1.27 1.35 -15.43%
P/EPS 11.99 13.36 10.49 24.18 24.02 22.61 6.92 44.30%
EY 8.34 7.48 9.53 4.14 4.16 4.42 14.45 -30.70%
DY 1.92 1.60 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.70 0.97 1.02 0.83 0.99 1.01 -0.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 -
Price 1.19 1.41 1.43 1.31 1.29 1.16 1.21 -
P/RPS 0.91 1.21 1.25 1.46 1.52 1.18 1.27 -19.94%
P/EPS 10.34 11.08 11.28 24.36 29.23 20.98 6.54 35.75%
EY 9.67 9.02 8.87 4.10 3.42 4.77 15.29 -26.34%
DY 2.23 1.93 1.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.41 1.05 1.03 1.01 0.92 0.96 -7.07%

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