[MRCB] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -37.37%
YoY- 128.3%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,665,690 2,562,746 1,650,412 1,868,930 1,060,668 895,530 1,340,264 3.68%
PBT 147,180 126,888 184,830 688,818 325,342 36,390 108,872 5.15%
Tax -31,390 -33,956 -43,778 -44,396 -38,896 -12,958 -31,234 0.08%
NP 115,790 92,932 141,052 644,422 286,446 23,432 77,638 6.88%
-
NP to SH 109,950 67,666 99,772 595,930 261,032 22,122 54,624 12.36%
-
Tax Rate 21.33% 26.76% 23.69% 6.45% 11.96% 35.61% 28.69% -
Total Cost 1,549,900 2,469,814 1,509,360 1,224,508 774,222 872,098 1,262,626 3.47%
-
Net Worth 4,873,758 2,990,750 2,340,804 2,310,166 1,879,894 1,419,955 1,353,122 23.79%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 4,873,758 2,990,750 2,340,804 2,310,166 1,879,894 1,419,955 1,353,122 23.79%
NOSH 4,390,773 2,168,782 1,827,325 1,785,290 1,656,294 1,382,624 1,386,395 21.17%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 6.95% 3.63% 8.55% 34.48% 27.01% 2.62% 5.79% -
ROE 2.26% 2.26% 4.26% 25.80% 13.89% 1.56% 4.04% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.94 118.17 90.32 104.68 64.04 64.77 96.67 -14.42%
EPS 2.50 3.12 5.46 33.38 15.76 1.60 3.94 -7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.379 1.281 1.294 1.135 1.027 0.976 2.16%
Adjusted Per Share Value based on latest NOSH - 1,788,809
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.28 57.36 36.94 41.83 23.74 20.05 30.00 3.68%
EPS 2.46 1.51 2.23 13.34 5.84 0.50 1.22 12.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0909 0.6694 0.524 0.5171 0.4208 0.3178 0.3029 23.79%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.60 1.38 1.06 1.18 1.71 1.53 1.75 -
P/RPS 1.58 1.17 1.17 1.13 2.67 2.36 1.81 -2.23%
P/EPS 23.96 44.23 19.41 3.54 10.85 95.63 44.42 -9.77%
EY 4.17 2.26 5.15 28.29 9.22 1.05 2.25 10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.00 0.83 0.91 1.51 1.49 1.79 -18.09%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 25/08/16 24/08/15 22/08/14 26/08/13 16/08/12 -
Price 0.70 1.19 1.29 0.83 1.68 1.49 1.74 -
P/RPS 1.85 1.01 1.43 0.79 2.62 2.30 1.80 0.45%
P/EPS 27.95 38.14 23.63 2.49 10.66 93.13 44.16 -7.33%
EY 3.58 2.62 4.23 40.22 9.38 1.07 2.26 7.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.86 1.01 0.64 1.48 1.45 1.78 -15.88%

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