[MRCB] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 5.3%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,650,412 1,868,930 1,060,668 895,530 1,340,264 912,676 727,104 14.62%
PBT 184,830 688,818 325,342 36,390 108,872 92,268 66,560 18.53%
Tax -43,778 -44,396 -38,896 -12,958 -31,234 -7,252 -18,136 15.80%
NP 141,052 644,422 286,446 23,432 77,638 85,016 48,424 19.48%
-
NP to SH 99,772 595,930 261,032 22,122 54,624 77,064 44,180 14.52%
-
Tax Rate 23.69% 6.45% 11.96% 35.61% 28.69% 7.86% 27.25% -
Total Cost 1,509,360 1,224,508 774,222 872,098 1,262,626 827,660 678,680 14.23%
-
Net Worth 2,340,804 2,310,166 1,879,894 1,419,955 1,353,122 0 1,069,301 13.93%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,340,804 2,310,166 1,879,894 1,419,955 1,353,122 0 1,069,301 13.93%
NOSH 1,827,325 1,785,290 1,656,294 1,382,624 1,386,395 1,386,586 1,213,736 7.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.55% 34.48% 27.01% 2.62% 5.79% 9.32% 6.66% -
ROE 4.26% 25.80% 13.89% 1.56% 4.04% 0.00% 4.13% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 90.32 104.68 64.04 64.77 96.67 65.82 59.91 7.07%
EPS 5.46 33.38 15.76 1.60 3.94 5.56 3.64 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.281 1.294 1.135 1.027 0.976 0.00 0.881 6.43%
Adjusted Per Share Value based on latest NOSH - 1,383,095
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.94 41.83 23.74 20.05 30.00 20.43 16.28 14.61%
EPS 2.23 13.34 5.84 0.50 1.22 1.72 0.99 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.524 0.5171 0.4208 0.3178 0.3029 0.00 0.2394 13.93%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.06 1.18 1.71 1.53 1.75 2.23 1.56 -
P/RPS 1.17 1.13 2.67 2.36 1.81 3.39 2.60 -12.45%
P/EPS 19.41 3.54 10.85 95.63 44.42 40.12 42.86 -12.35%
EY 5.15 28.29 9.22 1.05 2.25 2.49 2.33 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 1.51 1.49 1.79 0.00 1.77 -11.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 24/08/15 22/08/14 26/08/13 16/08/12 11/08/11 24/08/10 -
Price 1.29 0.83 1.68 1.49 1.74 2.23 1.67 -
P/RPS 1.43 0.79 2.62 2.30 1.80 3.39 2.79 -10.53%
P/EPS 23.63 2.49 10.66 93.13 44.16 40.12 45.88 -10.45%
EY 4.23 40.22 9.38 1.07 2.26 2.49 2.18 11.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.64 1.48 1.45 1.78 0.00 1.90 -9.98%

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