[MRCB] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.59%
YoY- 180.27%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,511,095 1,677,159 2,726,396 2,491,897 1,728,557 1,714,303 919,112 8.63%
PBT 71,408 99,633 248,627 400,955 136,306 449,169 -83,394 -
Tax -38,631 -21,050 -61,597 -76,756 -7,580 -36,107 -18,959 12.58%
NP 32,777 78,583 187,030 324,199 128,726 413,062 -102,353 -
-
NP to SH 35,249 83,775 178,640 271,616 96,913 378,510 -102,399 -
-
Tax Rate 54.10% 21.13% 24.77% 19.14% 5.56% 8.04% - -
Total Cost 1,478,318 1,598,576 2,539,366 2,167,698 1,599,831 1,301,241 1,021,465 6.34%
-
Net Worth 4,822,366 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 18.94%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 44,120 76,838 38,369 57,984 - 43,958 17,053 17.15%
Div Payout % 125.17% 91.72% 21.48% 21.35% - 11.61% 0.00% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 4,822,366 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 18.94%
NOSH 4,412,046 4,399,852 4,390,773 2,135,101 1,752,800 1,783,065 1,664,583 17.62%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.17% 4.69% 6.86% 13.01% 7.45% 24.10% -11.14% -
ROE 0.73% 1.73% 3.69% 12.72% 4.36% 16.85% -6.02% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 34.25 38.12 62.10 116.71 98.62 96.14 55.22 -7.64%
EPS 0.80 1.90 4.07 12.72 5.53 21.23 -6.15 -
DPS 1.00 1.75 0.87 2.72 0.00 2.47 1.02 -0.32%
NAPS 1.093 1.10 1.103 1.00 1.267 1.26 1.022 1.12%
Adjusted Per Share Value based on latest NOSH - 2,135,101
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 33.82 37.54 61.03 55.78 38.69 38.37 20.57 8.63%
EPS 0.79 1.88 4.00 6.08 2.17 8.47 -2.29 -
DPS 0.99 1.72 0.86 1.30 0.00 0.98 0.38 17.28%
NAPS 1.0794 1.0832 1.0839 0.4779 0.4971 0.5029 0.3808 18.94%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.39 0.885 1.01 1.70 1.25 1.25 1.64 -
P/RPS 1.14 2.32 1.63 1.46 1.27 1.30 2.97 -14.73%
P/EPS 48.82 46.48 24.82 13.36 22.61 5.89 -26.66 -
EY 2.05 2.15 4.03 7.48 4.42 16.98 -3.75 -
DY 2.56 1.98 0.87 1.60 0.00 1.97 0.62 26.63%
P/NAPS 0.36 0.80 0.92 1.70 0.99 0.99 1.60 -21.99%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 26/06/20 30/05/19 30/05/18 29/05/17 31/05/16 21/05/15 19/05/14 -
Price 0.47 0.93 0.57 1.41 1.16 1.32 1.53 -
P/RPS 1.37 2.44 0.92 1.21 1.18 1.37 2.77 -11.06%
P/EPS 58.83 48.84 14.01 11.08 20.98 6.22 -24.87 -
EY 1.70 2.05 7.14 9.02 4.77 16.08 -4.02 -
DY 2.13 1.88 1.53 1.93 0.00 1.87 0.67 21.23%
P/NAPS 0.43 0.85 0.52 1.41 0.92 1.05 1.50 -18.78%

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