[MRCB] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -76.89%
YoY- 122.38%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,134,117 551,216 374,062 497,262 159,728 299,812 286,352 25.75%
PBT 52,317 61,594 25,326 41,316 -139,736 47,148 20,493 16.89%
Tax -21,813 -22,015 -17,536 -7,904 -948 -3,873 -1,110 64.19%
NP 30,504 39,579 7,790 33,412 -140,684 43,275 19,383 7.84%
-
NP to SH 28,089 29,394 5,638 27,393 -122,410 35,782 14,735 11.34%
-
Tax Rate 41.69% 35.74% 69.24% 19.13% - 8.21% 5.42% -
Total Cost 1,103,613 511,637 366,272 463,850 300,412 256,537 266,969 26.65%
-
Net Worth 2,995,428 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 2,995,428 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 0 -
NOSH 2,194,453 1,972,751 1,761,875 1,755,961 1,487,363 1,386,899 1,392,077 7.87%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.69% 7.18% 2.08% 6.72% -88.08% 14.43% 6.77% -
ROE 0.94% 1.17% 0.25% 1.38% -8.12% 2.52% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 51.68 27.94 21.23 28.32 10.74 21.62 20.57 16.57%
EPS 1.28 1.49 0.32 1.56 -8.23 2.58 1.06 3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.365 1.276 1.273 1.132 1.013 1.023 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,755,961
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 25.39 12.34 8.37 11.13 3.58 6.71 6.41 25.76%
EPS 0.63 0.66 0.13 0.61 -2.74 0.80 0.33 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6705 0.5635 0.502 0.4449 0.3373 0.3176 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.06 1.30 1.18 1.64 1.49 1.60 1.68 -
P/RPS 2.05 4.65 5.56 5.79 13.87 7.40 8.17 -20.56%
P/EPS 82.81 87.25 368.75 105.13 -18.10 62.02 158.72 -10.26%
EY 1.21 1.15 0.27 0.95 -5.52 1.61 0.63 11.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.02 0.93 1.45 1.47 1.56 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 30/11/16 19/11/15 18/11/14 29/11/13 20/11/12 25/11/11 -
Price 0.97 1.31 1.37 1.49 1.36 1.76 1.89 -
P/RPS 1.88 4.69 6.45 5.26 12.66 8.14 9.19 -23.22%
P/EPS 75.78 87.92 428.13 95.51 -16.52 68.22 178.56 -13.30%
EY 1.32 1.14 0.23 1.05 -6.05 1.47 0.56 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.03 1.08 1.32 1.34 1.72 0.00 -

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