[MRCB] YoY Annualized Quarter 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- -94.69%
YoY- -98.16%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 936,200 1,710,384 2,079,360 1,744,060 1,616,740 818,596 1,048,136 -1.86%
PBT 33,660 122,236 107,916 74,612 1,009,836 95,632 20,328 8.76%
Tax -27,444 -19,732 -33,668 -20,772 -14,784 -18,752 -5,840 29.40%
NP 6,216 102,504 74,248 53,840 995,052 76,880 14,488 -13.14%
-
NP to SH 16,540 86,108 34,552 17,528 951,444 47,940 21,008 -3.90%
-
Tax Rate 81.53% 16.14% 31.20% 27.84% 1.46% 19.61% 28.73% -
Total Cost 929,984 1,607,880 2,005,112 1,690,220 621,688 741,716 1,033,648 -1.74%
-
Net Worth 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 22.72%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 22.72%
NOSH 4,399,852 4,390,773 2,135,101 1,752,800 1,783,065 1,664,583 1,382,105 21.27%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.66% 5.99% 3.57% 3.09% 61.55% 9.39% 1.38% -
ROE 0.34% 1.78% 1.62% 0.79% 42.35% 2.82% 1.48% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.28 38.96 97.39 99.50 90.67 49.18 75.84 -19.08%
EPS 0.36 1.96 1.60 1.00 53.36 2.88 1.52 -21.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.103 1.00 1.267 1.26 1.022 1.024 1.19%
Adjusted Per Share Value based on latest NOSH - 1,752,800
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 21.14 38.61 46.94 39.37 36.50 18.48 23.66 -1.85%
EPS 0.37 1.94 0.78 0.40 21.48 1.08 0.47 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0925 1.0932 0.482 0.5014 0.5072 0.3841 0.3195 22.73%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.885 1.01 1.70 1.25 1.25 1.64 1.43 -
P/RPS 4.16 2.59 1.75 1.26 1.38 3.33 1.89 14.04%
P/EPS 235.40 51.49 105.05 125.00 2.34 56.94 94.08 16.50%
EY 0.42 1.94 0.95 0.80 42.69 1.76 1.06 -14.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 1.70 0.99 0.99 1.60 1.40 -8.90%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 29/05/17 31/05/16 21/05/15 19/05/14 23/05/13 -
Price 0.93 0.57 1.41 1.16 1.32 1.53 1.70 -
P/RPS 4.37 1.46 1.45 1.17 1.46 3.11 2.24 11.77%
P/EPS 247.37 29.06 87.13 116.00 2.47 53.13 111.84 14.13%
EY 0.40 3.44 1.15 0.86 40.42 1.88 0.89 -12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.52 1.41 0.92 1.05 1.50 1.66 -10.55%

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