[MRCB] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 147.99%
YoY- 469.64%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,726,396 2,491,897 1,728,557 1,714,303 919,112 1,206,429 1,323,698 12.79%
PBT 248,627 400,955 136,306 449,169 -83,394 103,482 125,802 12.01%
Tax -61,597 -76,756 -7,580 -36,107 -18,959 -37,293 -22,479 18.28%
NP 187,030 324,199 128,726 413,062 -102,353 66,189 103,323 10.39%
-
NP to SH 178,640 271,616 96,913 378,510 -102,399 43,219 85,001 13.17%
-
Tax Rate 24.77% 19.14% 5.56% 8.04% - 36.04% 17.87% -
Total Cost 2,539,366 2,167,698 1,599,831 1,301,241 1,021,465 1,140,240 1,220,375 12.98%
-
Net Worth 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 23.24%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 38,369 57,984 - 43,958 17,053 28,304 27,782 5.52%
Div Payout % 21.48% 21.35% - 11.61% 0.00% 65.49% 32.69% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 23.24%
NOSH 4,390,773 2,135,101 1,752,800 1,783,065 1,664,583 1,382,105 1,384,687 21.19%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.86% 13.01% 7.45% 24.10% -11.14% 5.49% 7.81% -
ROE 3.69% 12.72% 4.36% 16.85% -6.02% 3.05% 6.16% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 62.10 116.71 98.62 96.14 55.22 87.29 95.60 -6.93%
EPS 4.07 12.72 5.53 21.23 -6.15 3.13 6.14 -6.62%
DPS 0.87 2.72 0.00 2.47 1.02 2.05 2.00 -12.94%
NAPS 1.103 1.00 1.267 1.26 1.022 1.024 0.9972 1.69%
Adjusted Per Share Value based on latest NOSH - 1,783,065
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 61.03 55.78 38.69 38.37 20.57 27.00 29.63 12.79%
EPS 4.00 6.08 2.17 8.47 -2.29 0.97 1.90 13.20%
DPS 0.86 1.30 0.00 0.98 0.38 0.63 0.62 5.60%
NAPS 1.0839 0.4779 0.4971 0.5029 0.3808 0.3168 0.3091 23.24%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.01 1.70 1.25 1.25 1.64 1.43 1.90 -
P/RPS 1.63 1.46 1.27 1.30 2.97 1.64 1.99 -3.26%
P/EPS 24.82 13.36 22.61 5.89 -26.66 45.73 30.95 -3.61%
EY 4.03 7.48 4.42 16.98 -3.75 2.19 3.23 3.75%
DY 0.87 1.60 0.00 1.97 0.62 1.43 1.05 -3.08%
P/NAPS 0.92 1.70 0.99 0.99 1.60 1.40 1.91 -11.45%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 31/05/16 21/05/15 19/05/14 23/05/13 22/05/12 -
Price 0.57 1.41 1.16 1.32 1.53 1.70 1.60 -
P/RPS 0.92 1.21 1.18 1.37 2.77 1.95 1.67 -9.45%
P/EPS 14.01 11.08 20.98 6.22 -24.87 54.36 26.06 -9.82%
EY 7.14 9.02 4.77 16.08 -4.02 1.84 3.84 10.88%
DY 1.53 1.93 0.00 1.87 0.67 1.20 1.25 3.42%
P/NAPS 0.52 1.41 0.92 1.05 1.50 1.66 1.60 -17.07%

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