[MRCB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -1106.68%
YoY- -276.48%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,376,422 1,308,527 1,027,596 607,493 969,944 742,690 634,461 13.76%
PBT 154,009 369,735 203,987 -121,541 101,584 76,753 48,286 21.30%
Tax -43,904 -39,734 -27,352 -7,427 -19,490 -4,736 -13,688 21.41%
NP 110,105 330,001 176,635 -128,968 82,094 72,017 34,598 21.25%
-
NP to SH 79,280 303,603 157,909 -111,349 63,094 63,393 25,766 20.58%
-
Tax Rate 28.51% 10.75% 13.41% - 19.19% 6.17% 28.35% -
Total Cost 1,266,317 978,526 850,961 736,461 887,850 670,673 599,863 13.24%
-
Net Worth 2,397,186 2,272,114 1,913,843 1,440,568 1,418,574 0 1,114,411 13.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,397,186 2,272,114 1,913,843 1,440,568 1,418,574 0 1,114,411 13.60%
NOSH 1,878,673 1,784,850 1,690,674 1,422,081 1,386,681 1,383,989 1,269,261 6.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.00% 25.22% 17.19% -21.23% 8.46% 9.70% 5.45% -
ROE 3.31% 13.36% 8.25% -7.73% 4.45% 0.00% 2.31% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 73.27 73.31 60.78 42.72 69.95 53.66 49.99 6.57%
EPS 4.22 17.01 9.34 -7.83 4.55 4.58 2.03 12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.276 1.273 1.132 1.013 1.023 0.00 0.878 6.42%
Adjusted Per Share Value based on latest NOSH - 1,487,363
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.81 29.29 23.00 13.60 21.71 16.62 14.20 13.76%
EPS 1.77 6.80 3.53 -2.49 1.41 1.42 0.58 20.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5366 0.5086 0.4284 0.3225 0.3175 0.00 0.2494 13.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.30 1.18 1.64 1.49 1.60 1.68 2.10 -
P/RPS 1.77 1.61 2.70 3.49 2.29 3.13 4.20 -13.40%
P/EPS 30.81 6.94 17.56 -19.03 35.16 36.68 103.45 -18.26%
EY 3.25 14.42 5.70 -5.26 2.84 2.73 0.97 22.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 1.45 1.47 1.56 0.00 2.39 -13.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 19/11/15 18/11/14 29/11/13 20/11/12 25/11/11 22/11/10 -
Price 1.31 1.37 1.49 1.36 1.76 1.89 2.15 -
P/RPS 1.79 1.87 2.45 3.18 2.52 3.52 4.30 -13.57%
P/EPS 31.04 8.05 15.95 -17.37 38.68 41.26 105.91 -18.48%
EY 3.22 12.42 6.27 -5.76 2.59 2.42 0.94 22.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.32 1.34 1.72 0.00 2.45 -13.43%

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