[MRCB] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.17%
YoY- -336.93%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,514,767 1,396,600 1,059,066 919,112 976,497 910,568 1,050,652 27.53%
PBT 220,618 223,308 42,256 -83,394 -102,220 -89,123 97,761 71.79%
Tax -37,099 -35,656 -28,700 -18,959 -15,731 -30,772 -33,697 6.60%
NP 183,519 187,652 13,556 -102,353 -117,951 -119,895 64,064 101.31%
-
NP to SH 152,634 160,126 10,323 -102,399 -109,132 -114,321 43,871 129.08%
-
Tax Rate 16.82% 15.97% 67.92% - - - 34.47% -
Total Cost 1,331,248 1,208,948 1,045,510 1,021,465 1,094,448 1,030,463 986,588 22.04%
-
Net Worth 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 24.85%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 43,958 17,053 17,053 17,053 17,053 28,304 28,304 34.00%
Div Payout % 28.80% 10.65% 165.20% 0.00% 0.00% 0.00% 64.52% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 24.85%
NOSH 1,758,333 1,755,961 1,657,776 1,664,583 1,705,384 1,487,363 1,383,095 17.30%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.12% 13.44% 1.28% -11.14% -12.08% -13.17% 6.10% -
ROE 7.70% 8.06% 0.55% -6.02% -6.30% -7.59% 3.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 86.15 79.53 63.88 55.22 57.26 61.22 75.96 8.72%
EPS 8.68 9.12 0.62 -6.15 -6.40 -7.69 3.17 95.36%
DPS 2.50 0.97 1.03 1.02 1.00 1.90 2.05 14.10%
NAPS 1.128 1.132 1.135 1.022 1.015 1.013 1.027 6.43%
Adjusted Per Share Value based on latest NOSH - 1,664,583
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.91 31.26 23.71 20.57 21.86 20.38 23.52 27.53%
EPS 3.42 3.58 0.23 -2.29 -2.44 -2.56 0.98 129.55%
DPS 0.98 0.38 0.38 0.38 0.38 0.63 0.63 34.14%
NAPS 0.444 0.4449 0.4212 0.3808 0.3875 0.3373 0.3179 24.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.22 1.64 1.71 1.64 1.29 1.49 1.53 -
P/RPS 1.42 2.06 2.68 2.97 2.25 2.43 2.01 -20.62%
P/EPS 14.05 17.98 274.61 -26.66 -20.16 -19.39 48.24 -55.96%
EY 7.12 5.56 0.36 -3.75 -4.96 -5.16 2.07 127.35%
DY 2.05 0.59 0.60 0.62 0.78 1.28 1.34 32.66%
P/NAPS 1.08 1.45 1.51 1.60 1.27 1.47 1.49 -19.26%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 -
Price 1.40 1.49 1.68 1.53 1.57 1.36 1.49 -
P/RPS 1.63 1.87 2.63 2.77 2.74 2.22 1.96 -11.53%
P/EPS 16.13 16.34 269.79 -24.87 -24.53 -17.69 46.97 -50.86%
EY 6.20 6.12 0.37 -4.02 -4.08 -5.65 2.13 103.46%
DY 1.79 0.65 0.61 0.67 0.64 1.40 1.37 19.45%
P/NAPS 1.24 1.32 1.48 1.50 1.55 1.34 1.45 -9.87%

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