[MRCB] QoQ TTM 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- 10.75%
YoY- 116.46%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,764,622 1,587,468 1,728,557 1,696,727 1,795,698 1,918,898 1,714,303 1.94%
PBT 154,386 118,118 136,306 370,112 386,366 402,356 449,169 -50.83%
Tax -10,253 -5,774 -7,580 -6,083 -49,481 -39,849 -36,107 -56.69%
NP 144,133 112,344 128,726 364,029 336,885 362,507 413,062 -50.34%
-
NP to SH 106,069 82,313 96,913 330,392 298,328 320,083 378,510 -57.07%
-
Tax Rate 6.64% 4.89% 5.56% 1.64% 12.81% 9.90% 8.04% -
Total Cost 1,620,489 1,475,124 1,599,831 1,332,698 1,458,813 1,556,391 1,301,241 15.70%
-
Net Worth 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 7.85%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 43,958 43,958 43,958 -
Div Payout % - - - - 14.73% 13.73% 11.61% -
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 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 7.85%
NOSH 1,972,751 1,864,917 1,752,800 1,785,933 1,761,875 1,788,809 1,783,065 6.95%
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 8.17% 7.08% 7.45% 21.45% 18.76% 18.89% 24.10% -
ROE 4.21% 3.45% 4.36% 14.62% 13.30% 13.83% 16.85% -
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 89.45 85.12 98.62 95.01 101.92 107.27 96.14 -4.68%
EPS 5.38 4.41 5.53 18.50 16.93 17.89 21.23 -59.85%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.47 -
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 39.50 35.53 38.69 37.98 40.19 42.95 38.37 1.94%
EPS 2.37 1.84 2.17 7.40 6.68 7.16 8.47 -57.12%
DPS 0.00 0.00 0.00 0.00 0.98 0.98 0.98 -
NAPS 0.5635 0.5347 0.4971 0.5057 0.502 0.5181 0.5029 7.85%
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 1.45 1.25 1.27 1.35 1.16 1.10 1.30 7.53%
P/EPS 24.18 24.02 22.61 6.92 6.97 6.59 5.89 155.72%
EY 4.14 4.16 4.42 14.45 14.35 15.16 16.98 -60.87%
DY 0.00 0.00 0.00 0.00 2.12 2.12 1.97 -
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 1.46 1.52 1.18 1.27 1.34 0.77 1.37 4.32%
P/EPS 24.36 29.23 20.98 6.54 8.09 4.64 6.22 147.84%
EY 4.10 3.42 4.77 15.29 12.36 21.56 16.08 -59.68%
DY 0.00 0.00 0.00 0.00 1.82 3.01 1.87 -
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