[MRCB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.54%
YoY- -281.52%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,396,600 1,059,066 919,112 976,497 910,568 1,050,652 1,206,429 10.24%
PBT 223,308 42,256 -83,394 -102,220 -89,123 97,761 103,482 66.91%
Tax -35,656 -28,700 -18,959 -15,731 -30,772 -33,697 -37,293 -2.94%
NP 187,652 13,556 -102,353 -117,951 -119,895 64,064 66,189 100.18%
-
NP to SH 160,126 10,323 -102,399 -109,132 -114,321 43,871 43,219 139.24%
-
Tax Rate 15.97% 67.92% - - - 34.47% 36.04% -
Total Cost 1,208,948 1,045,510 1,021,465 1,094,448 1,030,463 986,588 1,140,240 3.97%
-
Net Worth 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 25.38%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 17,053 17,053 17,053 17,053 28,304 28,304 28,304 -28.64%
Div Payout % 10.65% 165.20% 0.00% 0.00% 0.00% 64.52% 65.49% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 25.38%
NOSH 1,755,961 1,657,776 1,664,583 1,705,384 1,487,363 1,383,095 1,382,105 17.28%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.44% 1.28% -11.14% -12.08% -13.17% 6.10% 5.49% -
ROE 8.06% 0.55% -6.02% -6.30% -7.59% 3.09% 3.05% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.53 63.88 55.22 57.26 61.22 75.96 87.29 -6.01%
EPS 9.12 0.62 -6.15 -6.40 -7.69 3.17 3.13 103.86%
DPS 0.97 1.03 1.02 1.00 1.90 2.05 2.05 -39.25%
NAPS 1.132 1.135 1.022 1.015 1.013 1.027 1.024 6.90%
Adjusted Per Share Value based on latest NOSH - 1,705,384
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.53 23.91 20.75 22.05 20.56 23.72 27.24 10.23%
EPS 3.61 0.23 -2.31 -2.46 -2.58 0.99 0.98 138.32%
DPS 0.39 0.39 0.39 0.39 0.64 0.64 0.64 -28.10%
NAPS 0.4488 0.4248 0.3841 0.3908 0.3402 0.3207 0.3195 25.40%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.64 1.71 1.64 1.29 1.49 1.53 1.43 -
P/RPS 2.06 2.68 2.97 2.25 2.43 2.01 1.64 16.40%
P/EPS 17.98 274.61 -26.66 -20.16 -19.39 48.24 45.73 -46.30%
EY 5.56 0.36 -3.75 -4.96 -5.16 2.07 2.19 85.99%
DY 0.59 0.60 0.62 0.78 1.28 1.34 1.43 -44.54%
P/NAPS 1.45 1.51 1.60 1.27 1.47 1.49 1.40 2.36%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 -
Price 1.49 1.68 1.53 1.57 1.36 1.49 1.70 -
P/RPS 1.87 2.63 2.77 2.74 2.22 1.96 1.95 -2.75%
P/EPS 16.34 269.79 -24.87 -24.53 -17.69 46.97 54.36 -55.09%
EY 6.12 0.37 -4.02 -4.08 -5.65 2.13 1.84 122.65%
DY 0.65 0.61 0.67 0.64 1.40 1.37 1.20 -33.52%
P/NAPS 1.32 1.48 1.50 1.55 1.34 1.45 1.66 -14.15%

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