[MRCB] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -4.68%
YoY- 239.86%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,795,698 1,918,898 1,714,303 1,514,767 1,396,600 1,059,066 919,112 56.21%
PBT 386,366 402,356 449,169 220,618 223,308 42,256 -83,394 -
Tax -49,481 -39,849 -36,107 -37,099 -35,656 -28,700 -18,959 89.45%
NP 336,885 362,507 413,062 183,519 187,652 13,556 -102,353 -
-
NP to SH 298,328 320,083 378,510 152,634 160,126 10,323 -102,399 -
-
Tax Rate 12.81% 9.90% 8.04% 16.82% 15.97% 67.92% - -
Total Cost 1,458,813 1,556,391 1,301,241 1,331,248 1,208,948 1,045,510 1,021,465 26.79%
-
Net Worth 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 20.21%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 43,958 43,958 43,958 43,958 17,053 17,053 17,053 87.89%
Div Payout % 14.73% 13.73% 11.61% 28.80% 10.65% 165.20% 0.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 20.21%
NOSH 1,761,875 1,788,809 1,783,065 1,758,333 1,755,961 1,657,776 1,664,583 3.85%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 18.76% 18.89% 24.10% 12.12% 13.44% 1.28% -11.14% -
ROE 13.30% 13.83% 16.85% 7.70% 8.06% 0.55% -6.02% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 101.92 107.27 96.14 86.15 79.53 63.88 55.22 50.41%
EPS 16.93 17.89 21.23 8.68 9.12 0.62 -6.15 -
DPS 2.50 2.50 2.47 2.50 0.97 1.03 1.02 81.68%
NAPS 1.273 1.294 1.26 1.128 1.132 1.135 1.022 15.75%
Adjusted Per Share Value based on latest NOSH - 1,758,333
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.19 42.95 38.37 33.91 31.26 23.71 20.57 56.22%
EPS 6.68 7.16 8.47 3.42 3.58 0.23 -2.29 -
DPS 0.98 0.98 0.98 0.98 0.38 0.38 0.38 87.95%
NAPS 0.502 0.5181 0.5029 0.444 0.4449 0.4212 0.3808 20.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.18 1.18 1.25 1.22 1.64 1.71 1.64 -
P/RPS 1.16 1.10 1.30 1.42 2.06 2.68 2.97 -46.53%
P/EPS 6.97 6.59 5.89 14.05 17.98 274.61 -26.66 -
EY 14.35 15.16 16.98 7.12 5.56 0.36 -3.75 -
DY 2.12 2.12 1.97 2.05 0.59 0.60 0.62 126.79%
P/NAPS 0.93 0.91 0.99 1.08 1.45 1.51 1.60 -30.32%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 -
Price 1.37 0.83 1.32 1.40 1.49 1.68 1.53 -
P/RPS 1.34 0.77 1.37 1.63 1.87 2.63 2.77 -38.34%
P/EPS 8.09 4.64 6.22 16.13 16.34 269.79 -24.87 -
EY 12.36 21.56 16.08 6.20 6.12 0.37 -4.02 -
DY 1.82 3.01 1.87 1.79 0.65 0.61 0.67 94.56%
P/NAPS 1.08 0.64 1.05 1.24 1.32 1.48 1.50 -19.65%

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