[MRCB] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -6.8%
YoY- 86.31%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,904,760 3,447,140 1,764,622 1,795,698 1,396,600 910,568 1,443,825 4.72%
PBT 245,647 354,381 154,386 386,366 223,308 -89,123 148,145 8.78%
Tax -64,469 -68,419 -10,253 -49,481 -35,656 -30,772 -30,080 13.54%
NP 181,178 285,962 144,133 336,885 187,652 -119,895 118,065 7.39%
-
NP to SH 180,420 250,002 106,069 298,328 160,126 -114,321 93,226 11.62%
-
Tax Rate 26.24% 19.31% 6.64% 12.81% 15.97% - 20.30% -
Total Cost 1,723,582 3,161,178 1,620,489 1,458,813 1,208,948 1,030,463 1,325,760 4.46%
-
Net Worth 4,799,115 2,995,428 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 22.50%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 38,369 57,984 - 43,958 17,053 28,304 27,782 5.52%
Div Payout % 21.27% 23.19% - 14.73% 10.65% 0.00% 29.80% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,799,115 2,995,428 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 22.50%
NOSH 4,395,027 2,194,453 1,972,751 1,761,875 1,755,961 1,487,363 1,386,899 21.18%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.51% 8.30% 8.17% 18.76% 13.44% -13.17% 8.18% -
ROE 3.76% 8.35% 4.21% 13.30% 8.06% -7.59% 6.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.38 157.08 89.45 101.92 79.53 61.22 104.10 -13.56%
EPS 4.11 11.39 5.38 16.93 9.12 -7.69 6.72 -7.86%
DPS 0.87 2.64 0.00 2.50 0.97 1.90 2.00 -12.94%
NAPS 1.093 1.365 1.276 1.273 1.132 1.013 1.023 1.10%
Adjusted Per Share Value based on latest NOSH - 1,761,875
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.64 77.16 39.50 40.19 31.26 20.38 32.32 4.72%
EPS 4.04 5.60 2.37 6.68 3.58 -2.56 2.09 11.60%
DPS 0.86 1.30 0.00 0.98 0.38 0.63 0.62 5.60%
NAPS 1.0742 0.6705 0.5635 0.502 0.4449 0.3373 0.3176 22.50%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.72 1.06 1.30 1.18 1.64 1.49 1.60 -
P/RPS 1.66 0.67 1.45 1.16 2.06 2.43 1.54 1.25%
P/EPS 17.52 9.30 24.18 6.97 17.98 -19.39 23.80 -4.97%
EY 5.71 10.75 4.14 14.35 5.56 -5.16 4.20 5.24%
DY 1.21 2.49 0.00 2.12 0.59 1.28 1.25 -0.54%
P/NAPS 0.66 0.78 1.02 0.93 1.45 1.47 1.56 -13.35%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 30/11/16 19/11/15 18/11/14 29/11/13 20/11/12 -
Price 0.73 0.975 1.31 1.37 1.49 1.36 1.76 -
P/RPS 1.68 0.62 1.46 1.34 1.87 2.22 1.69 -0.09%
P/EPS 17.77 8.56 24.36 8.09 16.34 -17.69 26.18 -6.25%
EY 5.63 11.68 4.10 12.36 6.12 -5.65 3.82 6.67%
DY 1.20 2.71 0.00 1.82 0.65 1.40 1.14 0.85%
P/NAPS 0.67 0.71 1.03 1.08 1.32 1.34 1.72 -14.53%

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