[MRCB] QoQ Annualized Quarter 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- 26.49%
YoY- -281.52%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,370,128 1,060,668 818,596 940,910 809,990 895,530 1,048,136 19.53%
PBT 271,982 325,342 95,632 -110,367 -162,054 36,390 20,328 462.70%
Tax -36,469 -38,896 -18,752 -7,584 -9,902 -12,958 -5,840 238.73%
NP 235,513 286,446 76,880 -117,951 -171,957 23,432 14,488 540.62%
-
NP to SH 210,545 261,032 47,940 -109,132 -148,465 22,122 21,008 364.19%
-
Tax Rate 13.41% 11.96% 19.61% - - 35.61% 28.73% -
Total Cost 1,134,614 774,222 741,716 1,058,861 981,947 872,098 1,033,648 6.40%
-
Net Worth 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 1,419,955 1,415,275 22.26%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 14,787 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 1,419,955 1,415,275 22.26%
NOSH 1,690,674 1,656,294 1,664,583 1,478,753 1,422,081 1,382,624 1,382,105 14.36%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.19% 27.01% 9.39% -12.54% -21.23% 2.62% 1.38% -
ROE 11.00% 13.89% 2.82% -7.27% -10.31% 1.56% 1.48% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 81.04 64.04 49.18 63.63 56.96 64.77 75.84 4.51%
EPS 12.45 15.76 2.88 -7.38 -10.44 1.60 1.52 305.81%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.132 1.135 1.022 1.015 1.013 1.027 1.024 6.90%
Adjusted Per Share Value based on latest NOSH - 1,705,384
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 30.93 23.95 18.48 21.24 18.29 20.22 23.66 19.53%
EPS 4.75 5.89 1.08 -2.46 -3.35 0.50 0.47 366.78%
DPS 0.00 0.00 0.00 0.33 0.00 0.00 0.00 -
NAPS 0.4321 0.4244 0.3841 0.3388 0.3252 0.3206 0.3195 22.27%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.64 1.71 1.64 1.29 1.49 1.53 1.43 -
P/RPS 2.02 2.67 3.33 2.03 2.62 2.36 1.89 4.53%
P/EPS 13.17 10.85 56.94 -17.48 -14.27 95.63 94.08 -73.00%
EY 7.59 9.22 1.76 -5.72 -7.01 1.05 1.06 271.05%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 1.45 1.51 1.60 1.27 1.47 1.49 1.40 2.36%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 -
Price 1.49 1.68 1.53 1.57 1.36 1.49 1.70 -
P/RPS 1.84 2.62 3.11 2.47 2.39 2.30 2.24 -12.28%
P/EPS 11.96 10.66 53.13 -21.27 -13.03 93.13 111.84 -77.43%
EY 8.36 9.38 1.88 -4.70 -7.68 1.07 0.89 344.58%
DY 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
P/NAPS 1.32 1.48 1.50 1.55 1.34 1.45 1.66 -14.15%

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