[MRCB] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 4.54%
YoY- -281.52%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,408,072 1,696,727 1,514,767 976,497 1,273,019 1,216,571 1,067,579 14.50%
PBT 392,629 370,112 220,618 -102,220 134,002 114,236 97,575 26.09%
Tax -73,532 -6,083 -37,099 -15,731 -42,835 -15,326 -23,781 20.67%
NP 319,097 364,029 183,519 -117,951 91,167 98,910 73,794 27.61%
-
NP to SH 267,360 330,392 152,634 -109,132 60,122 84,448 67,269 25.83%
-
Tax Rate 18.73% 1.64% 16.82% - 31.97% 13.42% 24.37% -
Total Cost 2,088,975 1,332,698 1,331,248 1,094,448 1,181,852 1,117,661 993,785 13.16%
-
Net Worth 2,878,130 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 14.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 57,984 - 43,958 17,053 28,304 27,782 20,682 18.72%
Div Payout % 21.69% - 28.80% 0.00% 47.08% 32.90% 30.75% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,878,130 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 14.41%
NOSH 2,108,520 1,785,933 1,758,333 1,705,384 1,415,238 1,389,148 1,378,803 7.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.25% 21.45% 12.12% -12.08% 7.16% 8.13% 6.91% -
ROE 9.29% 14.62% 7.70% -6.30% 4.16% 6.12% 5.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 114.21 95.01 86.15 57.26 89.95 87.58 77.43 6.68%
EPS 12.68 18.50 8.68 -6.40 4.25 6.08 4.88 17.23%
DPS 2.75 0.00 2.50 1.00 2.00 2.00 1.50 10.61%
NAPS 1.365 1.265 1.128 1.015 1.022 0.993 0.93 6.59%
Adjusted Per Share Value based on latest NOSH - 1,705,384
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.90 37.98 33.91 21.86 28.50 27.23 23.90 14.50%
EPS 5.98 7.40 3.42 -2.44 1.35 1.89 1.51 25.75%
DPS 1.30 0.00 0.98 0.38 0.63 0.62 0.46 18.88%
NAPS 0.6442 0.5057 0.444 0.3875 0.3238 0.3088 0.287 14.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.33 1.28 1.22 1.29 1.55 2.16 1.99 -
P/RPS 1.16 1.35 1.42 2.25 1.72 2.47 2.57 -12.40%
P/EPS 10.49 6.92 14.05 -20.16 36.49 35.53 40.79 -20.23%
EY 9.53 14.45 7.12 -4.96 2.74 2.81 2.45 25.38%
DY 2.07 0.00 2.05 0.78 1.29 0.93 0.75 18.41%
P/NAPS 0.97 1.01 1.08 1.27 1.52 2.18 2.14 -12.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 -
Price 1.43 1.21 1.40 1.57 1.27 2.24 2.21 -
P/RPS 1.25 1.27 1.63 2.74 1.41 2.56 2.85 -12.82%
P/EPS 11.28 6.54 16.13 -24.53 29.90 36.85 45.30 -20.66%
EY 8.87 15.29 6.20 -4.08 3.35 2.71 2.21 26.03%
DY 1.92 0.00 1.79 0.64 1.57 0.89 0.68 18.86%
P/NAPS 1.05 0.96 1.24 1.55 1.24 2.26 2.38 -12.73%

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