[MRCB] YoY TTM 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- -15.44%

YoY- 3000.68%

Quarter Report

2nd Quarter 2015 (Final).pdf

Latest QR

Upcoming QR

MRCB's Result

MRCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	2,375,123	2,864,239	1,587,468	1,918,898	1,059,066	1,050,652	1,430,365	8.81%
YoY %	-17.08%	80.43%	-17.27%	81.19%	0.80%	-26.55%	-	-
Horiz. %	166.05%	200.25%	110.98%	134.15%	74.04%	73.45%	100.00%	-
PBT	257,479	363,658	118,118	402,356	42,256	97,761	121,490	13.32%
YoY %	-29.20%	207.88%	-70.64%	852.19%	-56.78%	-19.53%	-	-
Horiz. %	211.93%	299.33%	97.22%	331.18%	34.78%	80.47%	100.00%	-
Tax	-64,242	-68,621	-5,774	-39,849	-28,700	-33,697	-27,317	15.31%
YoY %	6.38%	-1,088.45%	85.51%	-38.85%	14.83%	-23.36%	-	-
Horiz. %	235.17%	251.20%	21.14%	145.88%	105.06%	123.36%	100.00%	-
NP	193,237	295,037	112,344	362,507	13,556	64,064	94,173	12.72%
YoY %	-34.50%	162.62%	-69.01%	2,574.14%	-78.84%	-31.97%	-	-
Horiz. %	205.19%	313.29%	119.30%	384.94%	14.39%	68.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	188,717	251,307	82,313	320,083	10,323	43,871	72,179	17.36%
YoY %	-24.91%	205.31%	-74.28%	3,000.68%	-76.47%	-39.22%	-	-
Horiz. %	261.46%	348.17%	114.04%	443.46%	14.30%	60.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	18.87%	4.89%	9.90%	67.92%	34.47%	22.48%	-
YoY %	32.22%	285.89%	-50.61%	-85.42%	97.04%	53.34%	-	-
Horiz. %	110.99%	83.94%	21.75%	44.04%	302.14%	153.34%	100.00%	-
Total Cost	2,181,886	2,569,202	1,475,124	1,556,391	1,045,510	986,588	1,336,192	8.51%
YoY %	-15.08%	74.17%	-5.22%	48.86%	5.97%	-26.16%	-	-
Horiz. %	163.29%	192.28%	110.40%	116.48%	78.25%	73.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,873,758	3,012,019	2,388,959	2,314,719	1,881,575	1,420,438	1,360,332	23.68%
YoY %	61.81%	26.08%	3.21%	23.02%	32.46%	4.42%	-	-
Horiz. %	358.28%	221.42%	175.62%	170.16%	138.32%	104.42%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	38,369	57,984	-	43,958	17,053	28,304	27,782	5.52%
YoY %	-33.83%	0.00%	-	157.77%	-39.75%	1.88%	-	-
Horiz. %	138.11%	208.71%	-	158.22%	61.38%	101.88%	100.00%	-
Div Payout %	20.33%	23.07%	-	13.73%	165.20%	64.52%	38.49%	-
YoY %	-11.88%	0.00%	-	-91.69%	156.04%	67.63%	-	-
Horiz. %	52.82%	59.94%	-	35.67%	429.20%	167.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	4,873,758	3,012,019	2,388,959	2,314,719	1,881,575	1,420,438	1,360,332	23.68%
YoY %	61.81%	26.08%	3.21%	23.02%	32.46%	4.42%	-	-
Horiz. %	358.28%	221.42%	175.62%	170.16%	138.32%	104.42%	100.00%	-
NOSH	4,390,773	2,184,205	1,864,917	1,788,809	1,657,776	1,383,095	1,393,783	21.06%
YoY %	101.02%	17.12%	4.25%	7.90%	19.86%	-0.77%	-	-
Horiz. %	315.03%	156.71%	133.80%	128.34%	118.94%	99.23%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	8.14%	10.30%	7.08%	18.89%	1.28%	6.10%	6.58%	-
YoY %	-20.97%	45.48%	-62.52%	1,375.78%	-79.02%	-7.29%	-	-
Horiz. %	123.71%	156.53%	107.60%	287.08%	19.45%	92.71%	100.00%	-
ROE	3.87%	8.34%	3.45%	13.83%	0.55%	3.09%	5.31%	-
YoY %	-53.60%	141.74%	-75.05%	2,414.55%	-82.20%	-41.81%	-	-
Horiz. %	72.88%	157.06%	64.97%	260.45%	10.36%	58.19%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	54.09	131.13	85.12	107.27	63.88	75.96	102.62	-10.11%
YoY %	-58.75%	54.05%	-20.65%	67.92%	-15.90%	-25.98%	-	-
Horiz. %	52.71%	127.78%	82.95%	104.53%	62.25%	74.02%	100.00%	-
EPS	4.30	11.51	4.41	17.89	0.62	3.17	5.18	-3.05%
YoY %	-62.64%	161.00%	-75.35%	2,785.48%	-80.44%	-38.80%	-	-
Horiz. %	83.01%	222.20%	85.14%	345.37%	11.97%	61.20%	100.00%	-
DPS	0.87	2.65	0.00	2.50	1.03	2.05	2.00	-12.94%
YoY %	-67.17%	0.00%	0.00%	142.72%	-49.76%	2.50%	-	-
Horiz. %	43.50%	132.50%	0.00%	125.00%	51.50%	102.50%	100.00%	-
NAPS	1.11	1.379	1.281	1.294	1.135	1.027	0.976	2.16%
YoY %	-19.51%	7.65%	-1.00%	14.01%	10.52%	5.23%	-	-
Horiz. %	113.73%	141.29%	131.25%	132.58%	116.29%	105.23%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,788,809
RPS	53.62	64.66	35.84	43.32	23.91	23.72	32.29	8.81%
YoY %	-17.07%	80.41%	-17.27%	81.18%	0.80%	-26.54%	-	-
Horiz. %	166.06%	200.25%	110.99%	134.16%	74.05%	73.46%	100.00%	-
EPS	4.26	5.67	1.86	7.23	0.23	0.99	1.63	17.35%
YoY %	-24.87%	204.84%	-74.27%	3,043.48%	-76.77%	-39.26%	-	-
Horiz. %	261.35%	347.85%	114.11%	443.56%	14.11%	60.74%	100.00%	-
DPS	0.87	1.31	0.00	0.99	0.39	0.64	0.63	5.52%
YoY %	-33.59%	0.00%	0.00%	153.85%	-39.06%	1.59%	-	-
Horiz. %	138.10%	207.94%	0.00%	157.14%	61.90%	101.59%	100.00%	-
NAPS	1.1003	0.68	0.5393	0.5226	0.4248	0.3207	0.3071	23.68%
YoY %	61.81%	26.09%	3.20%	23.02%	32.46%	4.43%	-	-
Horiz. %	358.29%	221.43%	175.61%	170.17%	138.33%	104.43%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
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	1.11	1.05	1.25	1.10	2.68	2.01	1.71	-6.94%
YoY %	5.71%	-16.00%	13.64%	-58.96%	33.33%	17.54%	-	-
Horiz. %	64.91%	61.40%	73.10%	64.33%	156.73%	117.54%	100.00%	-
P/EPS	13.96	11.99	24.02	6.59	274.61	48.24	33.79	-13.69%
YoY %	16.43%	-50.08%	264.49%	-97.60%	469.26%	42.76%	-	-
Horiz. %	41.31%	35.48%	71.09%	19.50%	812.70%	142.76%	100.00%	-
EY	7.16	8.34	4.16	15.16	0.36	2.07	2.96	15.85%
YoY %	-14.15%	100.48%	-72.56%	4,111.11%	-82.61%	-30.07%	-	-
Horiz. %	241.89%	281.76%	140.54%	512.16%	12.16%	69.93%	100.00%	-
DY	1.46	1.92	0.00	2.12	0.60	1.34	1.14	4.20%
YoY %	-23.96%	0.00%	0.00%	253.33%	-55.22%	17.54%	-	-
Horiz. %	128.07%	168.42%	0.00%	185.96%	52.63%	117.54%	100.00%	-
P/NAPS	0.54	1.00	0.83	0.91	1.51	1.49	1.79	-18.09%
YoY %	-46.00%	20.48%	-8.79%	-39.74%	1.34%	-16.76%	-	-
Horiz. %	30.17%	55.87%	46.37%	50.84%	84.36%	83.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
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	1.29	0.91	1.52	0.77	2.63	1.96	1.70	-4.49%
YoY %	41.76%	-40.13%	97.40%	-70.72%	34.18%	15.29%	-	-
Horiz. %	75.88%	53.53%	89.41%	45.29%	154.71%	115.29%	100.00%	-
P/EPS	16.29	10.34	29.23	4.64	269.79	46.97	33.60	-11.36%
YoY %	57.54%	-64.63%	529.96%	-98.28%	474.39%	39.79%	-	-
Horiz. %	48.48%	30.77%	86.99%	13.81%	802.95%	139.79%	100.00%	-
EY	6.14	9.67	3.42	21.56	0.37	2.13	2.98	12.79%
YoY %	-36.50%	182.75%	-84.14%	5,727.03%	-82.63%	-28.52%	-	-
Horiz. %	206.04%	324.50%	114.77%	723.49%	12.42%	71.48%	100.00%	-
DY	1.25	2.23	0.00	3.01	0.61	1.37	1.15	1.39%
YoY %	-43.95%	0.00%	0.00%	393.44%	-55.47%	19.13%	-	-
Horiz. %	108.70%	193.91%	0.00%	261.74%	53.04%	119.13%	100.00%	-
P/NAPS	0.63	0.86	1.01	0.64	1.48	1.45	1.78	-15.88%
YoY %	-26.74%	-14.85%	57.81%	-56.76%	2.07%	-18.54%	-	-
Horiz. %	35.39%	48.31%	56.74%	35.96%	83.15%	81.46%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos