[MRCB] YoY Annualized Quarter 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- -771.12%
YoY- -276.48%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,835,229 1,744,702 1,370,128 809,990 1,293,258 990,253 845,948 13.76%
PBT 205,345 492,980 271,982 -162,054 135,445 102,337 64,381 21.30%
Tax -58,538 -52,978 -36,469 -9,902 -25,986 -6,314 -18,250 21.41%
NP 146,806 440,001 235,513 -171,957 109,458 96,022 46,130 21.25%
-
NP to SH 105,706 404,804 210,545 -148,465 84,125 84,524 34,354 20.58%
-
Tax Rate 28.51% 10.75% 13.41% - 19.19% 6.17% 28.35% -
Total Cost 1,688,422 1,304,701 1,134,614 981,947 1,183,800 894,230 799,817 13.24%
-
Net Worth 2,397,186 2,272,114 1,913,843 1,440,568 1,418,574 0 1,114,411 13.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,397,186 2,272,114 1,913,843 1,440,568 1,418,574 0 1,114,411 13.60%
NOSH 1,878,673 1,784,850 1,690,674 1,422,081 1,386,681 1,383,989 1,269,261 6.74%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.00% 25.22% 17.19% -21.23% 8.46% 9.70% 5.45% -
ROE 4.41% 17.82% 11.00% -10.31% 5.93% 0.00% 3.08% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 97.69 97.75 81.04 56.96 93.26 71.55 66.65 6.57%
EPS 5.63 22.68 12.45 -10.44 6.07 6.11 2.71 12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.276 1.273 1.132 1.013 1.023 0.00 0.878 6.42%
Adjusted Per Share Value based on latest NOSH - 1,487,363
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 41.08 39.05 30.67 18.13 28.95 22.17 18.94 13.76%
EPS 2.37 9.06 4.71 -3.32 1.88 1.89 0.77 20.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5366 0.5086 0.4284 0.3225 0.3175 0.00 0.2494 13.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.30 1.18 1.64 1.49 1.60 1.68 2.10 -
P/RPS 1.33 1.21 2.02 2.62 1.72 2.35 3.15 -13.37%
P/EPS 23.10 5.20 13.17 -14.27 26.37 27.51 77.59 -18.27%
EY 4.33 19.22 7.59 -7.01 3.79 3.64 1.29 22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 1.45 1.47 1.56 0.00 2.39 -13.21%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 19/11/15 18/11/14 29/11/13 20/11/12 25/11/11 22/11/10 -
Price 1.31 1.37 1.49 1.36 1.76 1.89 2.15 -
P/RPS 1.34 1.40 1.84 2.39 1.89 2.64 3.23 -13.62%
P/EPS 23.28 6.04 11.96 -13.03 29.01 30.95 79.43 -18.48%
EY 4.30 16.55 8.36 -7.68 3.45 3.23 1.26 22.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.08 1.32 1.34 1.72 0.00 2.45 -13.43%

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