[MRCB] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 26.49%
YoY- -281.52%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,408,072 1,696,727 1,514,767 940,910 1,283,204 1,226,705 1,067,579 14.50%
PBT 392,629 370,112 220,618 -110,367 134,002 123,313 97,575 26.09%
Tax -73,532 -6,083 -37,099 -7,584 -42,835 -15,326 -23,781 20.67%
NP 319,097 364,029 183,519 -117,951 91,167 107,987 73,794 27.61%
-
NP to SH 267,360 330,392 152,634 -109,132 60,122 93,524 67,268 25.83%
-
Tax Rate 18.73% 1.64% 16.82% - 31.97% 12.43% 24.37% -
Total Cost 2,088,975 1,332,698 1,331,248 1,058,861 1,192,037 1,118,718 993,785 13.16%
-
Net Worth 2,644,539 2,259,166 1,928,008 1,500,934 1,415,776 1,376,024 1,205,380 13.97%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 53,278 44,647 42,730 14,787 27,705 27,714 - -
Div Payout % 19.93% 13.51% 28.00% 0.00% 46.08% 29.63% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,644,539 2,259,166 1,928,008 1,500,934 1,415,776 1,376,024 1,205,380 13.97%
NOSH 1,937,391 1,785,902 1,709,227 1,478,753 1,385,299 1,385,724 1,296,107 6.92%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.25% 21.45% 12.12% -12.54% 7.10% 8.80% 6.91% -
ROE 10.11% 14.62% 7.92% -7.27% 4.25% 6.80% 5.58% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 124.29 95.01 88.62 63.63 92.63 88.52 82.37 7.09%
EPS 13.80 18.50 8.93 -7.38 4.34 6.75 5.19 17.68%
DPS 2.75 2.50 2.50 1.00 2.00 2.00 0.00 -
NAPS 1.365 1.265 1.128 1.015 1.022 0.993 0.93 6.59%
Adjusted Per Share Value based on latest NOSH - 1,705,384
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.90 37.98 33.91 21.06 28.72 27.46 23.90 14.50%
EPS 5.98 7.40 3.42 -2.44 1.35 2.09 1.51 25.75%
DPS 1.19 1.00 0.96 0.33 0.62 0.62 0.00 -
NAPS 0.5919 0.5057 0.4316 0.336 0.3169 0.308 0.2698 13.97%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.33 1.28 1.22 1.29 1.55 2.16 1.99 -
P/RPS 1.07 1.35 1.38 2.03 1.67 2.44 2.42 -12.70%
P/EPS 9.64 6.92 13.66 -17.48 35.71 32.00 38.34 -20.53%
EY 10.38 14.45 7.32 -5.72 2.80 3.12 2.61 25.84%
DY 2.07 1.95 2.05 0.78 1.29 0.93 0.00 -
P/NAPS 0.97 1.01 1.08 1.27 1.52 2.18 2.14 -12.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 -
Price 1.43 1.21 1.40 1.57 1.27 2.24 2.21 -
P/RPS 1.15 1.27 1.58 2.47 1.37 2.53 2.68 -13.14%
P/EPS 10.36 6.54 15.68 -21.27 29.26 33.19 42.58 -20.97%
EY 9.65 15.29 6.38 -4.70 3.42 3.01 2.35 26.51%
DY 1.92 2.07 1.79 0.64 1.57 0.89 0.00 -
P/NAPS 1.05 0.96 1.24 1.55 1.24 2.26 2.38 -12.73%

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