[MRCB] QoQ Cumulative 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- 55.84%
YoY- 1884.66%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative 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 1,308,527 934,465 404,185 1,514,767 1,027,596 530,334 116.66%
PBT 370,112 369,735 344,409 252,459 220,618 203,987 162,671 72.72%
Tax -6,083 -39,734 -22,198 -3,696 -37,099 -27,352 -19,448 -53.82%
NP 364,029 330,001 322,211 248,763 183,519 176,635 143,223 85.92%
-
NP to SH 330,392 303,603 297,965 237,861 152,634 157,909 130,516 85.42%
-
Tax Rate 1.64% 10.75% 6.45% 1.46% 16.82% 13.41% 11.96% -
Total Cost 1,332,698 978,526 612,254 155,422 1,331,248 850,961 387,111 127.48%
-
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% 13.36% 12.90% 10.59% 7.92% 8.25% 6.94% -
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 73.31 52.34 22.67 88.62 60.78 32.02 106.08%
EPS 18.50 17.01 16.69 13.34 8.93 9.34 7.88 76.36%
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 38.31 29.54 21.10 9.12 34.20 23.20 11.97 116.71%
EPS 7.46 6.85 6.73 5.37 3.45 3.56 2.95 85.30%
DPS 1.01 0.00 0.00 0.00 0.96 0.00 0.00 -
NAPS 0.51 0.513 0.5215 0.5072 0.4353 0.4321 0.4244 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 1.61 2.25 5.51 1.38 2.70 5.34 -59.91%
P/EPS 6.92 6.94 7.07 9.37 13.66 17.56 21.70 -53.22%
EY 14.45 14.42 14.14 10.67 7.32 5.70 4.61 113.73%
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 1.87 1.59 5.82 1.58 2.45 5.25 -61.07%
P/EPS 6.54 8.05 4.97 9.90 15.68 15.95 21.32 -54.41%
EY 15.29 12.42 20.11 10.11 6.38 6.27 4.69 119.39%
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