[MRCB] QoQ Annualized Quarter 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- -32.07%
YoY- 92.26%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,650,412 1,744,060 1,696,727 1,744,702 1,868,930 1,616,740 1,514,767 5.88%
PBT 184,830 74,612 370,112 492,980 688,818 1,009,836 220,618 -11.13%
Tax -43,778 -20,772 -6,083 -52,978 -44,396 -14,784 -37,099 11.67%
NP 141,052 53,840 364,029 440,001 644,422 995,052 183,519 -16.10%
-
NP to SH 99,772 17,528 330,392 404,804 595,930 951,444 152,634 -24.70%
-
Tax Rate 23.69% 27.84% 1.64% 10.75% 6.45% 1.46% 16.82% -
Total Cost 1,509,360 1,690,220 1,332,698 1,304,701 1,224,508 621,688 1,331,248 8.73%
-
Net Worth 2,340,804 2,220,797 2,259,166 2,272,114 2,310,166 2,246,663 1,928,008 13.82%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 44,647 - - - 42,730 -
Div Payout % - - 13.51% - - - 28.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,340,804 2,220,797 2,259,166 2,272,114 2,310,166 2,246,663 1,928,008 13.82%
NOSH 1,827,325 1,752,800 1,785,902 1,784,850 1,785,290 1,783,065 1,709,227 4.55%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.55% 3.09% 21.45% 25.22% 34.48% 61.55% 12.12% -
ROE 4.26% 0.79% 14.62% 17.82% 25.80% 42.35% 7.92% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 90.32 99.50 95.01 97.75 104.68 90.67 88.62 1.27%
EPS 5.46 1.00 18.50 22.68 33.38 53.36 8.93 -27.98%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 1.281 1.267 1.265 1.273 1.294 1.26 1.128 8.85%
Adjusted Per Share Value based on latest NOSH - 1,761,875
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 37.26 39.37 38.31 39.39 42.19 36.50 34.20 5.88%
EPS 2.25 0.40 7.46 9.14 13.45 21.48 3.45 -24.81%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.96 -
NAPS 0.5285 0.5014 0.51 0.513 0.5215 0.5072 0.4353 13.82%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.06 1.25 1.28 1.18 1.18 1.25 1.22 -
P/RPS 1.17 1.26 1.35 1.21 1.13 1.38 1.38 -10.43%
P/EPS 19.41 125.00 6.92 5.20 3.54 2.34 13.66 26.41%
EY 5.15 0.80 14.45 19.22 28.29 42.69 7.32 -20.91%
DY 0.00 0.00 1.95 0.00 0.00 0.00 2.05 -
P/NAPS 0.83 0.99 1.01 0.93 0.91 0.99 1.08 -16.11%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 31/05/16 22/02/16 19/11/15 24/08/15 21/05/15 23/02/15 -
Price 1.29 1.16 1.21 1.37 0.83 1.32 1.40 -
P/RPS 1.43 1.17 1.27 1.40 0.79 1.46 1.58 -6.43%
P/EPS 23.63 116.00 6.54 6.04 2.49 2.47 15.68 31.47%
EY 4.23 0.86 15.29 16.55 40.22 40.42 6.38 -23.98%
DY 0.00 0.00 2.07 0.00 0.00 0.00 1.79 -
P/NAPS 1.01 0.92 0.96 1.08 0.64 1.05 1.24 -12.79%

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