[MRCB] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 58.92%
YoY- -73.89%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 847,760 1,496,599 2,415,490 1,376,422 1,308,527 1,027,596 607,493 5.70%
PBT 32,521 114,075 115,761 154,009 369,735 203,987 -121,541 -
Tax -21,144 -37,735 -38,791 -43,904 -39,734 -27,352 -7,427 19.04%
NP 11,377 76,340 76,970 110,105 330,001 176,635 -128,968 -
-
NP to SH 17,710 74,767 61,922 79,280 303,603 157,909 -111,349 -
-
Tax Rate 65.02% 33.08% 33.51% 28.51% 10.75% 13.41% - -
Total Cost 836,383 1,420,259 2,338,520 1,266,317 978,526 850,961 736,461 2.14%
-
Net Worth 4,782,342 4,799,115 2,965,738 2,397,186 2,272,114 1,913,843 1,440,568 22.12%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 4,782,342 4,799,115 2,965,738 2,397,186 2,272,114 1,913,843 1,440,568 22.12%
NOSH 4,412,046 4,395,027 2,172,701 1,878,673 1,784,850 1,690,674 1,422,081 20.75%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.34% 5.10% 3.19% 8.00% 25.22% 17.19% -21.23% -
ROE 0.37% 1.56% 2.09% 3.31% 13.36% 8.25% -7.73% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 19.22 34.09 111.17 73.27 73.31 60.78 42.72 -12.45%
EPS 0.40 1.70 2.85 4.22 17.01 9.34 -7.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.084 1.093 1.365 1.276 1.273 1.132 1.013 1.13%
Adjusted Per Share Value based on latest NOSH - 1,972,751
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 18.98 33.50 54.07 30.81 29.29 23.00 13.60 5.70%
EPS 0.40 1.67 1.39 1.77 6.80 3.53 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0705 1.0742 0.6638 0.5366 0.5086 0.4284 0.3225 22.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.735 0.72 1.06 1.30 1.18 1.64 1.49 -
P/RPS 3.82 2.11 0.95 1.77 1.61 2.70 3.49 1.51%
P/EPS 183.10 42.28 37.19 30.81 6.94 17.56 -19.03 -
EY 0.55 2.37 2.69 3.25 14.42 5.70 -5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.66 0.78 1.02 0.93 1.45 1.47 -12.05%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 21/11/17 30/11/16 19/11/15 18/11/14 29/11/13 -
Price 0.755 0.73 0.97 1.31 1.37 1.49 1.36 -
P/RPS 3.93 2.14 0.87 1.79 1.87 2.45 3.18 3.59%
P/EPS 188.08 42.87 34.04 31.04 8.05 15.95 -17.37 -
EY 0.53 2.33 2.94 3.22 12.42 6.27 -5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.71 1.03 1.08 1.32 1.34 -10.25%

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