[MRCB] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 110.08%
YoY- -76.47%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,864,239 1,587,468 1,918,898 1,059,066 1,050,652 1,430,365 1,160,365 16.23%
PBT 363,658 118,118 402,356 42,256 97,761 121,490 111,476 21.76%
Tax -68,621 -5,774 -39,849 -28,700 -33,697 -27,317 -18,339 24.57%
NP 295,037 112,344 362,507 13,556 64,064 94,173 93,137 21.16%
-
NP to SH 251,307 82,313 320,083 10,323 43,871 72,179 84,759 19.83%
-
Tax Rate 18.87% 4.89% 9.90% 67.92% 34.47% 22.48% 16.45% -
Total Cost 2,569,202 1,475,124 1,556,391 1,045,510 986,588 1,336,192 1,067,228 15.75%
-
Net Worth 3,012,019 2,388,959 2,314,719 1,881,575 1,420,438 1,360,332 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 57,984 - 43,958 17,053 28,304 27,782 20,682 18.72%
Div Payout % 23.07% - 13.73% 165.20% 64.52% 38.49% 24.40% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,012,019 2,388,959 2,314,719 1,881,575 1,420,438 1,360,332 0 -
NOSH 2,184,205 1,864,917 1,788,809 1,657,776 1,383,095 1,393,783 1,388,759 7.83%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.30% 7.08% 18.89% 1.28% 6.10% 6.58% 8.03% -
ROE 8.34% 3.45% 13.83% 0.55% 3.09% 5.31% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 131.13 85.12 107.27 63.88 75.96 102.62 83.55 7.79%
EPS 11.51 4.41 17.89 0.62 3.17 5.18 6.10 11.15%
DPS 2.65 0.00 2.50 1.03 2.05 2.00 1.50 9.93%
NAPS 1.379 1.281 1.294 1.135 1.027 0.976 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,657,776
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 64.11 35.53 42.95 23.71 23.52 32.02 25.97 16.23%
EPS 5.63 1.84 7.16 0.23 0.98 1.62 1.90 19.82%
DPS 1.30 0.00 0.98 0.38 0.63 0.62 0.46 18.88%
NAPS 0.6742 0.5347 0.5181 0.4212 0.3179 0.3045 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.38 1.06 1.18 1.71 1.53 1.75 2.23 -
P/RPS 1.05 1.25 1.10 2.68 2.01 1.71 2.67 -14.39%
P/EPS 11.99 24.02 6.59 274.61 48.24 33.79 36.54 -16.93%
EY 8.34 4.16 15.16 0.36 2.07 2.96 2.74 20.36%
DY 1.92 0.00 2.12 0.60 1.34 1.14 0.67 19.16%
P/NAPS 1.00 0.83 0.91 1.51 1.49 1.79 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 25/08/16 24/08/15 22/08/14 26/08/13 16/08/12 11/08/11 -
Price 1.19 1.29 0.83 1.68 1.49 1.74 2.23 -
P/RPS 0.91 1.52 0.77 2.63 1.96 1.70 2.67 -16.40%
P/EPS 10.34 29.23 4.64 269.79 46.97 33.60 36.54 -18.95%
EY 9.67 3.42 21.56 0.37 2.13 2.98 2.74 23.36%
DY 2.23 0.00 3.01 0.61 1.37 1.15 0.67 22.16%
P/NAPS 0.86 1.01 0.64 1.48 1.45 1.78 0.00 -

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