[MRCB] QoQ Annualized Quarter 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- 523.35%
YoY- 1884.66%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,696,727 1,744,702 1,868,930 1,616,740 1,514,767 1,370,128 1,060,668 36.66%
PBT 370,112 492,980 688,818 1,009,836 220,618 271,982 325,342 8.94%
Tax -6,083 -52,978 -44,396 -14,784 -37,099 -36,469 -38,896 -70.87%
NP 364,029 440,001 644,422 995,052 183,519 235,513 286,446 17.27%
-
NP to SH 330,392 404,804 595,930 951,444 152,634 210,545 261,032 16.96%
-
Tax Rate 1.64% 10.75% 6.45% 1.46% 16.82% 13.41% 11.96% -
Total Cost 1,332,698 1,304,701 1,224,508 621,688 1,331,248 1,134,614 774,222 43.48%
-
Net Worth 2,259,166 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 1,879,894 12.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 44,647 - - - 42,730 - - -
Div Payout % 13.51% - - - 28.00% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,259,166 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 1,879,894 12.99%
NOSH 1,785,902 1,784,850 1,785,290 1,783,065 1,709,227 1,690,674 1,656,294 5.13%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.45% 25.22% 34.48% 61.55% 12.12% 17.19% 27.01% -
ROE 14.62% 17.82% 25.80% 42.35% 7.92% 11.00% 13.89% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 95.01 97.75 104.68 90.67 88.62 81.04 64.04 29.98%
EPS 18.50 22.68 33.38 53.36 8.93 12.45 15.76 11.24%
DPS 2.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.265 1.273 1.294 1.26 1.128 1.132 1.135 7.47%
Adjusted Per Share Value based on latest NOSH - 1,783,065
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.98 39.05 41.83 36.19 33.91 30.67 23.74 36.67%
EPS 7.40 9.06 13.34 21.30 3.42 4.71 5.84 17.04%
DPS 1.00 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 0.5057 0.5086 0.5171 0.5029 0.4316 0.4284 0.4208 12.99%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.28 1.18 1.18 1.25 1.22 1.64 1.71 -
P/RPS 1.35 1.21 1.13 1.38 1.38 2.02 2.67 -36.45%
P/EPS 6.92 5.20 3.54 2.34 13.66 13.17 10.85 -25.84%
EY 14.45 19.22 28.29 42.69 7.32 7.59 9.22 34.81%
DY 1.95 0.00 0.00 0.00 2.05 0.00 0.00 -
P/NAPS 1.01 0.93 0.91 0.99 1.08 1.45 1.51 -23.46%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 22/08/14 -
Price 1.21 1.37 0.83 1.32 1.40 1.49 1.68 -
P/RPS 1.27 1.40 0.79 1.46 1.58 1.84 2.62 -38.21%
P/EPS 6.54 6.04 2.49 2.47 15.68 11.96 10.66 -27.73%
EY 15.29 16.55 40.22 40.42 6.38 8.36 9.38 38.38%
DY 2.07 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.96 1.08 0.64 1.05 1.24 1.32 1.48 -25.00%

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