[MRCB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -28.11%
YoY- -49.15%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 976,497 910,568 1,050,652 1,206,429 1,273,019 1,443,825 1,430,365 -22.41%
PBT -102,220 -89,123 97,761 103,482 134,002 148,145 121,490 -
Tax -15,731 -30,772 -33,697 -37,293 -42,835 -30,080 -27,317 -30.71%
NP -117,951 -119,895 64,064 66,189 91,167 118,065 94,173 -
-
NP to SH -109,132 -114,321 43,871 43,219 60,122 93,226 72,179 -
-
Tax Rate - - 34.47% 36.04% 31.97% 20.30% 22.48% -
Total Cost 1,094,448 1,030,463 986,588 1,140,240 1,181,852 1,325,760 1,336,192 -12.42%
-
Net Worth 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 17.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 17,053 28,304 28,304 28,304 28,304 27,782 27,782 -27.71%
Div Payout % 0.00% 0.00% 64.52% 65.49% 47.08% 29.80% 38.49% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 17.37%
NOSH 1,705,384 1,487,363 1,383,095 1,382,105 1,415,238 1,386,899 1,393,783 14.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -12.08% -13.17% 6.10% 5.49% 7.16% 8.18% 6.58% -
ROE -6.30% -7.59% 3.09% 3.05% 4.16% 6.57% 5.31% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 57.26 61.22 75.96 87.29 89.95 104.10 102.62 -32.15%
EPS -6.40 -7.69 3.17 3.13 4.25 6.72 5.18 -
DPS 1.00 1.90 2.05 2.05 2.00 2.00 2.00 -36.92%
NAPS 1.015 1.013 1.027 1.024 1.022 1.023 0.976 2.63%
Adjusted Per Share Value based on latest NOSH - 1,382,105
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 22.05 20.56 23.72 27.24 28.74 32.60 32.29 -22.39%
EPS -2.46 -2.58 0.99 0.98 1.36 2.10 1.63 -
DPS 0.39 0.64 0.64 0.64 0.64 0.63 0.63 -27.30%
NAPS 0.3908 0.3402 0.3207 0.3195 0.3265 0.3203 0.3071 17.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.29 1.49 1.53 1.43 1.55 1.60 1.75 -
P/RPS 2.25 2.43 2.01 1.64 1.72 1.54 1.71 20.01%
P/EPS -20.16 -19.39 48.24 45.73 36.49 23.80 33.79 -
EY -4.96 -5.16 2.07 2.19 2.74 4.20 2.96 -
DY 0.78 1.28 1.34 1.43 1.29 1.25 1.14 -22.29%
P/NAPS 1.27 1.47 1.49 1.40 1.52 1.56 1.79 -20.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 26/08/13 23/05/13 26/02/13 20/11/12 16/08/12 -
Price 1.57 1.36 1.49 1.70 1.27 1.76 1.74 -
P/RPS 2.74 2.22 1.96 1.95 1.41 1.69 1.70 37.34%
P/EPS -24.53 -17.69 46.97 54.36 29.90 26.18 33.60 -
EY -4.08 -5.65 2.13 1.84 3.35 3.82 2.98 -
DY 0.64 1.40 1.37 1.20 1.57 1.14 1.15 -32.26%
P/NAPS 1.55 1.34 1.45 1.66 1.24 1.72 1.78 -8.78%

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