[MRCB] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 469.21%
YoY- -83.26%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 950,046 1,665,690 2,562,746 1,650,412 1,868,930 1,060,668 895,530 0.98%
PBT 36,480 147,180 126,888 184,830 688,818 325,342 36,390 0.04%
Tax -18,064 -31,390 -33,956 -43,778 -44,396 -38,896 -12,958 5.69%
NP 18,416 115,790 92,932 141,052 644,422 286,446 23,432 -3.93%
-
NP to SH 30,384 109,950 67,666 99,772 595,930 261,032 22,122 5.42%
-
Tax Rate 49.52% 21.33% 26.76% 23.69% 6.45% 11.96% 35.61% -
Total Cost 931,630 1,549,900 2,469,814 1,509,360 1,224,508 774,222 872,098 1.10%
-
Net Worth 4,853,391 4,873,758 2,990,750 2,340,804 2,310,166 1,879,894 1,419,955 22.72%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 4,853,391 4,873,758 2,990,750 2,340,804 2,310,166 1,879,894 1,419,955 22.72%
NOSH 4,404,586 4,390,773 2,168,782 1,827,325 1,785,290 1,656,294 1,382,624 21.29%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 1.94% 6.95% 3.63% 8.55% 34.48% 27.01% 2.62% -
ROE 0.63% 2.26% 2.26% 4.26% 25.80% 13.89% 1.56% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.59 37.94 118.17 90.32 104.68 64.04 64.77 -16.72%
EPS 0.68 2.50 3.12 5.46 33.38 15.76 1.60 -13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.103 1.11 1.379 1.281 1.294 1.135 1.027 1.19%
Adjusted Per Share Value based on latest NOSH - 1,864,917
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.27 37.28 57.36 36.94 41.83 23.74 20.05 0.98%
EPS 0.68 2.46 1.51 2.23 13.34 5.84 0.50 5.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0864 1.0909 0.6694 0.524 0.5171 0.4208 0.3178 22.72%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.95 0.60 1.38 1.06 1.18 1.71 1.53 -
P/RPS 4.40 1.58 1.17 1.17 1.13 2.67 2.36 10.93%
P/EPS 137.58 23.96 44.23 19.41 3.54 10.85 95.63 6.24%
EY 0.73 4.17 2.26 5.15 28.29 9.22 1.05 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.54 1.00 0.83 0.91 1.51 1.49 -8.74%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 30/08/18 29/08/17 25/08/16 24/08/15 22/08/14 26/08/13 -
Price 0.74 0.70 1.19 1.29 0.83 1.68 1.49 -
P/RPS 3.43 1.85 1.01 1.43 0.79 2.62 2.30 6.88%
P/EPS 107.17 27.95 38.14 23.63 2.49 10.66 93.13 2.36%
EY 0.93 3.58 2.62 4.23 40.22 9.38 1.07 -2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.86 1.01 0.64 1.48 1.45 -12.06%

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