[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 988.99%
YoY- 1079.97%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 404,185 1,514,767 1,027,596 530,334 204,649 940,910 607,493 -23.80%
PBT 252,459 220,618 203,987 162,671 23,908 -110,367 -121,541 -
Tax -3,696 -37,099 -27,352 -19,448 -4,688 -7,584 -7,427 -37.22%
NP 248,763 183,519 176,635 143,223 19,220 -117,951 -128,968 -
-
NP to SH 237,861 152,634 157,909 130,516 11,985 -109,132 -111,349 -
-
Tax Rate 1.46% 16.82% 13.41% 11.96% 19.61% - - -
Total Cost 155,422 1,331,248 850,961 387,111 185,429 1,058,861 736,461 -64.58%
-
Net Worth 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 34.52%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 42,730 - - - 14,787 - -
Div Payout % - 28.00% - - - 0.00% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 1,500,934 1,440,568 34.52%
NOSH 1,783,065 1,709,227 1,690,674 1,656,294 1,664,583 1,478,753 1,422,081 16.29%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 61.55% 12.12% 17.19% 27.01% 9.39% -12.54% -21.23% -
ROE 10.59% 7.92% 8.25% 6.94% 0.70% -7.27% -7.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.67 88.62 60.78 32.02 12.29 63.63 42.72 -34.47%
EPS 13.34 8.93 9.34 7.88 0.72 -7.38 -7.83 -
DPS 0.00 2.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.26 1.128 1.132 1.135 1.022 1.015 1.013 15.67%
Adjusted Per Share Value based on latest NOSH - 1,657,776
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 9.12 34.20 23.20 11.97 4.62 21.24 13.71 -23.81%
EPS 5.37 3.45 3.56 2.95 0.27 -2.46 -2.51 -
DPS 0.00 0.96 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.5072 0.4353 0.4321 0.4244 0.3841 0.3388 0.3252 34.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.25 1.22 1.64 1.71 1.64 1.29 1.49 -
P/RPS 5.51 1.38 2.70 5.34 13.34 2.03 3.49 35.62%
P/EPS 9.37 13.66 17.56 21.70 227.78 -17.48 -19.03 -
EY 10.67 7.32 5.70 4.61 0.44 -5.72 -5.26 -
DY 0.00 2.05 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 0.99 1.08 1.45 1.51 1.60 1.27 1.47 -23.18%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 -
Price 1.32 1.40 1.49 1.68 1.53 1.57 1.36 -
P/RPS 5.82 1.58 2.45 5.25 12.44 2.47 3.18 49.67%
P/EPS 9.90 15.68 15.95 21.32 212.50 -21.27 -17.37 -
EY 10.11 6.38 6.27 4.69 0.47 -4.70 -5.76 -
DY 0.00 1.79 0.00 0.00 0.00 0.64 0.00 -
P/NAPS 1.05 1.24 1.32 1.48 1.50 1.55 1.34 -15.01%

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