[MRCB] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 469.21%
YoY- -83.26%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 2,079,360 2,408,072 1,835,229 1,650,412 1,744,060 1,696,727 1,744,702 12.39%
PBT 107,916 392,629 205,345 184,830 74,612 370,112 492,980 -63.64%
Tax -33,668 -73,532 -58,538 -43,778 -20,772 -6,083 -52,978 -26.06%
NP 74,248 319,097 146,806 141,052 53,840 364,029 440,001 -69.43%
-
NP to SH 34,552 267,360 105,706 99,772 17,528 330,392 404,804 -80.58%
-
Tax Rate 31.20% 18.73% 28.51% 23.69% 27.84% 1.64% 10.75% -
Total Cost 2,005,112 2,088,975 1,688,422 1,509,360 1,690,220 1,332,698 1,304,701 33.13%
-
Net Worth 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 2,272,114 -4.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 53,278 - - - 44,647 - -
Div Payout % - 19.93% - - - 13.51% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 2,272,114 -4.05%
NOSH 2,135,101 1,937,391 1,878,673 1,827,325 1,752,800 1,785,902 1,784,850 12.67%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.57% 13.25% 8.00% 8.55% 3.09% 21.45% 25.22% -
ROE 1.62% 10.11% 4.41% 4.26% 0.79% 14.62% 17.82% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 97.39 124.29 97.69 90.32 99.50 95.01 97.75 -0.24%
EPS 1.60 13.80 5.63 5.46 1.00 18.50 22.68 -82.89%
DPS 0.00 2.75 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.00 1.365 1.276 1.281 1.267 1.265 1.273 -14.85%
Adjusted Per Share Value based on latest NOSH - 1,864,917
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 46.94 54.36 41.43 37.26 39.37 38.31 39.39 12.38%
EPS 0.78 6.04 2.39 2.25 0.40 7.46 9.14 -80.58%
DPS 0.00 1.20 0.00 0.00 0.00 1.01 0.00 -
NAPS 0.482 0.597 0.5412 0.5285 0.5014 0.51 0.513 -4.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.70 1.33 1.30 1.06 1.25 1.28 1.18 -
P/RPS 1.75 1.07 1.33 1.17 1.26 1.35 1.21 27.86%
P/EPS 105.05 9.64 23.10 19.41 125.00 6.92 5.20 640.40%
EY 0.95 10.38 4.33 5.15 0.80 14.45 19.22 -86.50%
DY 0.00 2.07 0.00 0.00 0.00 1.95 0.00 -
P/NAPS 1.70 0.97 1.02 0.83 0.99 1.01 0.93 49.44%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 19/11/15 -
Price 1.41 1.43 1.31 1.29 1.16 1.21 1.37 -
P/RPS 1.45 1.15 1.34 1.43 1.17 1.27 1.40 2.36%
P/EPS 87.13 10.36 23.28 23.63 116.00 6.54 6.04 491.62%
EY 1.15 9.65 4.30 4.23 0.86 15.29 16.55 -83.07%
DY 0.00 1.92 0.00 0.00 0.00 2.07 0.00 -
P/NAPS 1.41 1.05 1.03 1.01 0.92 0.96 1.08 19.43%

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