[MRCB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -360.58%
YoY- -222.63%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,059,066 919,112 976,497 910,568 1,050,652 1,206,429 1,273,019 -11.57%
PBT 42,256 -83,394 -102,220 -89,123 97,761 103,482 134,002 -53.76%
Tax -28,700 -18,959 -15,731 -30,772 -33,697 -37,293 -42,835 -23.48%
NP 13,556 -102,353 -117,951 -119,895 64,064 66,189 91,167 -72.03%
-
NP to SH 10,323 -102,399 -109,132 -114,321 43,871 43,219 60,122 -69.20%
-
Tax Rate 67.92% - - - 34.47% 36.04% 31.97% -
Total Cost 1,045,510 1,021,465 1,094,448 1,030,463 986,588 1,140,240 1,181,852 -7.86%
-
Net Worth 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 19.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 17,053 17,053 17,053 28,304 28,304 28,304 28,304 -28.73%
Div Payout % 165.20% 0.00% 0.00% 0.00% 64.52% 65.49% 47.08% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 19.22%
NOSH 1,657,776 1,664,583 1,705,384 1,487,363 1,383,095 1,382,105 1,415,238 11.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.28% -11.14% -12.08% -13.17% 6.10% 5.49% 7.16% -
ROE 0.55% -6.02% -6.30% -7.59% 3.09% 3.05% 4.16% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.88 55.22 57.26 61.22 75.96 87.29 89.95 -20.45%
EPS 0.62 -6.15 -6.40 -7.69 3.17 3.13 4.25 -72.38%
DPS 1.03 1.02 1.00 1.90 2.05 2.05 2.00 -35.82%
NAPS 1.135 1.022 1.015 1.013 1.027 1.024 1.022 7.26%
Adjusted Per Share Value based on latest NOSH - 1,487,363
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.71 20.57 21.86 20.38 23.52 27.00 28.50 -11.57%
EPS 0.23 -2.29 -2.44 -2.56 0.98 0.97 1.35 -69.36%
DPS 0.38 0.38 0.38 0.63 0.63 0.63 0.63 -28.67%
NAPS 0.4212 0.3808 0.3875 0.3373 0.3179 0.3168 0.3238 19.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.71 1.64 1.29 1.49 1.53 1.43 1.55 -
P/RPS 2.68 2.97 2.25 2.43 2.01 1.64 1.72 34.51%
P/EPS 274.61 -26.66 -20.16 -19.39 48.24 45.73 36.49 285.44%
EY 0.36 -3.75 -4.96 -5.16 2.07 2.19 2.74 -74.25%
DY 0.60 0.62 0.78 1.28 1.34 1.43 1.29 -40.05%
P/NAPS 1.51 1.60 1.27 1.47 1.49 1.40 1.52 -0.44%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 26/02/13 -
Price 1.68 1.53 1.57 1.36 1.49 1.70 1.27 -
P/RPS 2.63 2.77 2.74 2.22 1.96 1.95 1.41 51.70%
P/EPS 269.79 -24.87 -24.53 -17.69 46.97 54.36 29.90 335.16%
EY 0.37 -4.02 -4.08 -5.65 2.13 1.84 3.35 -77.07%
DY 0.61 0.67 0.64 1.40 1.37 1.20 1.57 -46.84%
P/NAPS 1.48 1.50 1.55 1.34 1.45 1.66 1.24 12.55%

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