[MRCB] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 152.06%
YoY- -19.08%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,447,140 2,864,239 2,491,897 2,408,072 1,764,622 1,587,468 1,728,557 58.36%
PBT 354,381 363,658 400,955 392,629 154,386 118,118 136,306 88.96%
Tax -68,419 -68,621 -76,756 -73,532 -10,253 -5,774 -7,580 332.93%
NP 285,962 295,037 324,199 319,097 144,133 112,344 128,726 70.17%
-
NP to SH 250,002 251,307 271,616 267,360 106,069 82,313 96,913 87.98%
-
Tax Rate 19.31% 18.87% 19.14% 18.73% 6.64% 4.89% 5.56% -
Total Cost 3,161,178 2,569,202 2,167,698 2,088,975 1,620,489 1,475,124 1,599,831 57.39%
-
Net Worth 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 22.05%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 57,984 57,984 57,984 57,984 - - - -
Div Payout % 23.19% 23.07% 21.35% 21.69% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,995,428 3,012,019 2,135,101 2,878,130 2,517,231 2,388,959 2,220,797 22.05%
NOSH 2,194,453 2,184,205 2,135,101 2,108,520 1,972,751 1,864,917 1,752,800 16.14%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.30% 10.30% 13.01% 13.25% 8.17% 7.08% 7.45% -
ROE 8.35% 8.34% 12.72% 9.29% 4.21% 3.45% 4.36% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 157.08 131.13 116.71 114.21 89.45 85.12 98.62 36.34%
EPS 11.39 11.51 12.72 12.68 5.38 4.41 5.53 61.81%
DPS 2.64 2.65 2.72 2.75 0.00 0.00 0.00 -
NAPS 1.365 1.379 1.00 1.365 1.276 1.281 1.267 5.08%
Adjusted Per Share Value based on latest NOSH - 2,108,520
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 77.82 64.66 56.26 54.36 39.84 35.84 39.02 58.37%
EPS 5.64 5.67 6.13 6.04 2.39 1.86 2.19 87.77%
DPS 1.31 1.31 1.31 1.31 0.00 0.00 0.00 -
NAPS 0.6762 0.68 0.482 0.6498 0.5683 0.5393 0.5014 22.04%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.06 1.38 1.70 1.33 1.30 1.06 1.25 -
P/RPS 0.67 1.05 1.46 1.16 1.45 1.25 1.27 -34.68%
P/EPS 9.30 11.99 13.36 10.49 24.18 24.02 22.61 -44.66%
EY 10.75 8.34 7.48 9.53 4.14 4.16 4.42 80.75%
DY 2.49 1.92 1.60 2.07 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.70 0.97 1.02 0.83 0.99 -14.68%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 -
Price 0.975 1.19 1.41 1.43 1.31 1.29 1.16 -
P/RPS 0.62 0.91 1.21 1.25 1.46 1.52 1.18 -34.86%
P/EPS 8.56 10.34 11.08 11.28 24.36 29.23 20.98 -44.95%
EY 11.68 9.67 9.02 8.87 4.10 3.42 4.77 81.57%
DY 2.71 2.23 1.93 1.92 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 1.41 1.05 1.03 1.01 0.92 -15.85%

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