[MRCB] YoY Annualized Quarter 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- -65.06%
YoY- -76.29%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,744,060 1,616,740 818,596 1,048,136 1,314,496 885,988 758,708 14.86%
PBT 74,612 1,009,836 95,632 20,328 142,408 96,144 59,912 3.72%
Tax -20,772 -14,784 -18,752 -5,840 -28,008 604 -15,784 4.67%
NP 53,840 995,052 76,880 14,488 114,400 96,748 44,128 3.36%
-
NP to SH 17,528 951,444 47,940 21,008 88,620 86,408 39,388 -12.61%
-
Tax Rate 27.84% 1.46% 19.61% 28.73% 19.67% -0.63% 26.35% -
Total Cost 1,690,220 621,688 741,716 1,033,648 1,200,096 789,240 714,580 15.41%
-
Net Worth 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 15.78%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 15.78%
NOSH 1,752,800 1,783,065 1,664,583 1,382,105 1,384,687 1,384,743 1,058,817 8.75%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.09% 61.55% 9.39% 1.38% 8.70% 10.92% 5.82% -
ROE 0.79% 42.35% 2.82% 1.48% 6.42% 6.60% 4.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 99.50 90.67 49.18 75.84 94.93 63.98 71.66 5.61%
EPS 1.00 53.36 2.88 1.52 6.40 6.24 3.72 -19.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.267 1.26 1.022 1.024 0.9972 0.946 0.87 6.45%
Adjusted Per Share Value based on latest NOSH - 1,382,105
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 39.37 36.50 18.48 23.66 29.68 20.00 17.13 14.86%
EPS 0.40 21.48 1.08 0.47 2.00 1.95 0.89 -12.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5014 0.5072 0.3841 0.3195 0.3117 0.2957 0.208 15.77%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.25 1.25 1.64 1.43 1.90 2.20 1.65 -
P/RPS 1.26 1.38 3.33 1.89 2.00 3.44 2.30 -9.53%
P/EPS 125.00 2.34 56.94 94.08 29.69 35.26 44.35 18.83%
EY 0.80 42.69 1.76 1.06 3.37 2.84 2.25 -15.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.99 1.60 1.40 1.91 2.33 1.90 -10.28%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 21/05/15 19/05/14 23/05/13 22/05/12 26/05/11 18/05/10 -
Price 1.16 1.32 1.53 1.70 1.60 2.16 1.55 -
P/RPS 1.17 1.46 3.11 2.24 1.69 3.38 2.16 -9.70%
P/EPS 116.00 2.47 53.13 111.84 25.00 34.62 41.67 18.58%
EY 0.86 40.42 1.88 0.89 4.00 2.89 2.40 -15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.50 1.66 1.60 2.28 1.78 -10.40%

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