[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 58.92%
YoY- -73.89%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,281,373 519,840 2,408,072 1,376,422 825,206 436,015 1,696,727 -17.08%
PBT 63,444 26,979 392,629 154,009 92,415 18,653 370,112 -69.17%
Tax -16,978 -8,417 -73,532 -43,904 -21,889 -5,193 -6,083 98.35%
NP 46,466 18,562 319,097 110,105 70,526 13,460 364,029 -74.68%
-
NP to SH 33,833 8,638 267,360 79,280 49,886 4,382 330,392 -78.14%
-
Tax Rate 26.76% 31.20% 18.73% 28.51% 23.69% 27.84% 1.64% -
Total Cost 1,234,907 501,278 2,088,975 1,266,317 754,680 422,555 1,332,698 -4.95%
-
Net Worth 2,990,750 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 20.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 53,278 - - - 44,647 -
Div Payout % - - 19.93% - - - 13.51% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,990,750 2,135,101 2,644,539 2,397,186 2,340,804 2,220,797 2,259,166 20.58%
NOSH 2,168,782 2,135,101 1,937,391 1,878,673 1,827,325 1,752,800 1,785,902 13.83%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.63% 3.57% 13.25% 8.00% 8.55% 3.09% 21.45% -
ROE 1.13% 0.40% 10.11% 3.31% 2.13% 0.20% 14.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 59.08 24.35 124.29 73.27 45.16 24.88 95.01 -27.16%
EPS 1.56 0.40 13.80 4.22 2.73 0.25 18.50 -80.79%
DPS 0.00 0.00 2.75 0.00 0.00 0.00 2.50 -
NAPS 1.379 1.00 1.365 1.276 1.281 1.267 1.265 5.92%
Adjusted Per Share Value based on latest NOSH - 1,972,751
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.93 11.74 54.36 31.07 18.63 9.84 38.31 -17.08%
EPS 0.76 0.20 6.04 1.79 1.13 0.10 7.46 -78.21%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 1.01 -
NAPS 0.6752 0.482 0.597 0.5412 0.5285 0.5014 0.51 20.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.38 1.70 1.33 1.30 1.06 1.25 1.28 -
P/RPS 2.34 6.98 1.07 1.77 2.35 5.03 1.35 44.34%
P/EPS 88.46 420.20 9.64 30.81 38.83 500.00 6.92 447.56%
EY 1.13 0.24 10.38 3.25 2.58 0.20 14.45 -81.74%
DY 0.00 0.00 2.07 0.00 0.00 0.00 1.95 -
P/NAPS 1.00 1.70 0.97 1.02 0.83 0.99 1.01 -0.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 -
Price 1.19 1.41 1.43 1.31 1.29 1.16 1.21 -
P/RPS 2.01 5.79 1.15 1.79 2.86 4.66 1.27 35.84%
P/EPS 76.28 348.52 10.36 31.04 47.25 464.00 6.54 415.07%
EY 1.31 0.29 9.65 3.22 2.12 0.22 15.29 -80.59%
DY 0.00 0.00 1.92 0.00 0.00 0.00 2.07 -
P/NAPS 0.86 1.41 1.05 1.03 1.01 0.92 0.96 -7.07%

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