[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 8.82%
YoY- 116.46%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,376,422 825,206 436,015 1,696,727 1,308,527 934,465 404,185 125.84%
PBT 154,009 92,415 18,653 370,112 369,735 344,409 252,459 -28.00%
Tax -43,904 -21,889 -5,193 -6,083 -39,734 -22,198 -3,696 418.27%
NP 110,105 70,526 13,460 364,029 330,001 322,211 248,763 -41.83%
-
NP to SH 79,280 49,886 4,382 330,392 303,603 297,965 237,861 -51.83%
-
Tax Rate 28.51% 23.69% 27.84% 1.64% 10.75% 6.45% 1.46% -
Total Cost 1,266,317 754,680 422,555 1,332,698 978,526 612,254 155,422 303.36%
-
Net Worth 2,397,186 2,340,804 2,220,797 2,259,166 2,272,114 2,310,166 2,246,663 4.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 44,647 - - - -
Div Payout % - - - 13.51% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,397,186 2,340,804 2,220,797 2,259,166 2,272,114 2,310,166 2,246,663 4.40%
NOSH 1,878,673 1,827,325 1,752,800 1,785,902 1,784,850 1,785,290 1,783,065 3.53%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.00% 8.55% 3.09% 21.45% 25.22% 34.48% 61.55% -
ROE 3.31% 2.13% 0.20% 14.62% 13.36% 12.90% 10.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 73.27 45.16 24.88 95.01 73.31 52.34 22.67 118.13%
EPS 4.22 2.73 0.25 18.50 17.01 16.69 13.34 -53.47%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.276 1.281 1.267 1.265 1.273 1.294 1.26 0.84%
Adjusted Per Share Value based on latest NOSH - 1,785,933
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.07 18.63 9.84 38.31 29.54 21.10 9.12 125.90%
EPS 1.79 1.13 0.10 7.46 6.85 6.73 5.37 -51.82%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 0.5412 0.5285 0.5014 0.51 0.513 0.5215 0.5072 4.40%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.30 1.06 1.25 1.28 1.18 1.18 1.25 -
P/RPS 1.77 2.35 5.03 1.35 1.61 2.25 5.51 -52.99%
P/EPS 30.81 38.83 500.00 6.92 6.94 7.07 9.37 120.64%
EY 3.25 2.58 0.20 14.45 14.42 14.14 10.67 -54.63%
DY 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 1.02 0.83 0.99 1.01 0.93 0.91 0.99 2.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 25/08/16 31/05/16 22/02/16 19/11/15 24/08/15 21/05/15 -
Price 1.31 1.29 1.16 1.21 1.37 0.83 1.32 -
P/RPS 1.79 2.86 4.66 1.27 1.87 1.59 5.82 -54.33%
P/EPS 31.04 47.25 464.00 6.54 8.05 4.97 9.90 113.77%
EY 3.22 2.12 0.22 15.29 12.42 20.11 10.11 -53.26%
DY 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 0.92 0.96 1.08 0.64 1.05 -1.27%

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