[MRCB] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -70.67%
YoY- -74.4%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 2,408,072 1,764,622 1,587,468 1,728,557 1,696,727 1,795,698 1,918,898 16.26%
PBT 392,629 154,386 118,118 136,306 370,112 386,366 402,356 -1.61%
Tax -73,532 -10,253 -5,774 -7,580 -6,083 -49,481 -39,849 50.16%
NP 319,097 144,133 112,344 128,726 364,029 336,885 362,507 -8.11%
-
NP to SH 267,360 106,069 82,313 96,913 330,392 298,328 320,083 -11.25%
-
Tax Rate 18.73% 6.64% 4.89% 5.56% 1.64% 12.81% 9.90% -
Total Cost 2,088,975 1,620,489 1,475,124 1,599,831 1,332,698 1,458,813 1,556,391 21.56%
-
Net Worth 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 15.55%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 57,984 - - - - 43,958 43,958 20.17%
Div Payout % 21.69% - - - - 14.73% 13.73% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,878,130 2,517,231 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 15.55%
NOSH 2,108,520 1,972,751 1,864,917 1,752,800 1,785,933 1,761,875 1,788,809 11.53%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.25% 8.17% 7.08% 7.45% 21.45% 18.76% 18.89% -
ROE 9.29% 4.21% 3.45% 4.36% 14.62% 13.30% 13.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 114.21 89.45 85.12 98.62 95.01 101.92 107.27 4.24%
EPS 12.68 5.38 4.41 5.53 18.50 16.93 17.89 -20.42%
DPS 2.75 0.00 0.00 0.00 0.00 2.50 2.50 6.52%
NAPS 1.365 1.276 1.281 1.267 1.265 1.273 1.294 3.60%
Adjusted Per Share Value based on latest NOSH - 1,752,800
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.90 39.50 35.53 38.69 37.98 40.19 42.95 16.26%
EPS 5.98 2.37 1.84 2.17 7.40 6.68 7.16 -11.26%
DPS 1.30 0.00 0.00 0.00 0.00 0.98 0.98 20.62%
NAPS 0.6442 0.5635 0.5347 0.4971 0.5057 0.502 0.5181 15.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.33 1.30 1.06 1.25 1.28 1.18 1.18 -
P/RPS 1.16 1.45 1.25 1.27 1.35 1.16 1.10 3.58%
P/EPS 10.49 24.18 24.02 22.61 6.92 6.97 6.59 36.13%
EY 9.53 4.14 4.16 4.42 14.45 14.35 15.16 -26.51%
DY 2.07 0.00 0.00 0.00 0.00 2.12 2.12 -1.57%
P/NAPS 0.97 1.02 0.83 0.99 1.01 0.93 0.91 4.32%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 30/11/16 25/08/16 31/05/16 22/02/16 19/11/15 24/08/15 -
Price 1.43 1.31 1.29 1.16 1.21 1.37 0.83 -
P/RPS 1.25 1.46 1.52 1.18 1.27 1.34 0.77 37.92%
P/EPS 11.28 24.36 29.23 20.98 6.54 8.09 4.64 80.31%
EY 8.87 4.10 3.42 4.77 15.29 12.36 21.56 -44.53%
DY 1.92 0.00 0.00 0.00 0.00 1.82 3.01 -25.79%
P/NAPS 1.05 1.03 1.01 0.92 0.96 1.08 0.64 38.89%

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