[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 25.27%
YoY- 128.3%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 436,015 1,696,727 1,308,527 934,465 404,185 1,514,767 1,027,596 -43.50%
PBT 18,653 370,112 369,735 344,409 252,459 220,618 203,987 -79.67%
Tax -5,193 -6,083 -39,734 -22,198 -3,696 -37,099 -27,352 -66.93%
NP 13,460 364,029 330,001 322,211 248,763 183,519 176,635 -81.99%
-
NP to SH 4,382 330,392 303,603 297,965 237,861 152,634 157,909 -90.81%
-
Tax Rate 27.84% 1.64% 10.75% 6.45% 1.46% 16.82% 13.41% -
Total Cost 422,555 1,332,698 978,526 612,254 155,422 1,331,248 850,961 -37.26%
-
Net Worth 2,220,797 2,259,166 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 10.41%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 44,647 - - - 42,730 - -
Div Payout % - 13.51% - - - 28.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,220,797 2,259,166 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 10.41%
NOSH 1,752,800 1,785,902 1,784,850 1,785,290 1,783,065 1,709,227 1,690,674 2.43%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.09% 21.45% 25.22% 34.48% 61.55% 12.12% 17.19% -
ROE 0.20% 14.62% 13.36% 12.90% 10.59% 7.92% 8.25% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.88 95.01 73.31 52.34 22.67 88.62 60.78 -44.83%
EPS 0.25 18.50 17.01 16.69 13.34 8.93 9.34 -91.03%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.267 1.265 1.273 1.294 1.26 1.128 1.132 7.79%
Adjusted Per Share Value based on latest NOSH - 1,788,809
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.84 38.31 29.54 21.10 9.12 34.20 23.20 -43.51%
EPS 0.10 7.46 6.85 6.73 5.37 3.45 3.56 -90.73%
DPS 0.00 1.01 0.00 0.00 0.00 0.96 0.00 -
NAPS 0.5014 0.51 0.513 0.5215 0.5072 0.4353 0.4321 10.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.25 1.28 1.18 1.18 1.25 1.22 1.64 -
P/RPS 5.03 1.35 1.61 2.25 5.51 1.38 2.70 51.34%
P/EPS 500.00 6.92 6.94 7.07 9.37 13.66 17.56 830.56%
EY 0.20 14.45 14.42 14.14 10.67 7.32 5.70 -89.26%
DY 0.00 1.95 0.00 0.00 0.00 2.05 0.00 -
P/NAPS 0.99 1.01 0.93 0.91 0.99 1.08 1.45 -22.44%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 22/02/16 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 -
Price 1.16 1.21 1.37 0.83 1.32 1.40 1.49 -
P/RPS 4.66 1.27 1.87 1.59 5.82 1.58 2.45 53.45%
P/EPS 464.00 6.54 8.05 4.97 9.90 15.68 15.95 843.94%
EY 0.22 15.29 12.42 20.11 10.11 6.38 6.27 -89.26%
DY 0.00 2.07 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.92 0.96 1.08 0.64 1.05 1.24 1.32 -21.37%

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