[MRCB] YoY Cumulative 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- 110.61%
YoY- -59.5%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 825,206 934,465 530,334 447,765 670,132 456,338 363,552 14.62%
PBT 92,415 344,409 162,671 18,195 54,436 46,134 33,280 18.53%
Tax -21,889 -22,198 -19,448 -6,479 -15,617 -3,626 -9,068 15.80%
NP 70,526 322,211 143,223 11,716 38,819 42,508 24,212 19.48%
-
NP to SH 49,886 297,965 130,516 11,061 27,312 38,532 22,090 14.52%
-
Tax Rate 23.69% 6.45% 11.96% 35.61% 28.69% 7.86% 27.25% -
Total Cost 754,680 612,254 387,111 436,049 631,313 413,830 339,340 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 2.13% 12.90% 6.94% 0.78% 2.02% 0.00% 2.07% -
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 45.16 52.34 32.02 32.39 48.34 32.91 29.95 7.07%
EPS 2.73 16.69 7.88 0.80 1.97 2.78 1.82 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 18.47 20.92 11.87 10.02 15.00 10.21 8.14 14.61%
EPS 1.12 6.67 2.92 0.25 0.61 0.86 0.49 14.75%
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 2.35 2.25 5.34 4.72 3.62 6.78 5.21 -12.41%
P/EPS 38.83 7.07 21.70 191.25 88.83 80.25 85.71 -12.35%
EY 2.58 14.14 4.61 0.52 1.13 1.25 1.17 14.07%
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 2.86 1.59 5.25 4.60 3.60 6.78 5.58 -10.53%
P/EPS 47.25 4.97 21.32 186.25 88.32 80.25 91.76 -10.46%
EY 2.12 20.11 4.69 0.54 1.13 1.25 1.09 11.71%
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