[MRCB] YoY TTM 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- -360.58%
YoY- -222.63%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,764,622 1,795,698 1,396,600 910,568 1,443,825 1,175,808 916,130 11.53%
PBT 154,386 386,366 223,308 -89,123 148,145 116,964 71,651 13.63%
Tax -10,253 -49,481 -35,656 -30,772 -30,080 -14,829 -23,602 -12.96%
NP 144,133 336,885 187,652 -119,895 118,065 102,135 48,049 20.07%
-
NP to SH 106,069 298,328 160,126 -114,321 93,226 95,818 38,179 18.54%
-
Tax Rate 6.64% 12.81% 15.97% - 20.30% 12.68% 32.94% -
Total Cost 1,620,489 1,458,813 1,208,948 1,030,463 1,325,760 1,073,673 868,081 10.95%
-
Net Worth 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 0 1,195,380 13.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 43,958 17,053 28,304 27,782 20,682 9,059 -
Div Payout % - 14.73% 10.65% 0.00% 29.80% 21.58% 23.73% -
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 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 0 1,195,380 13.20%
NOSH 1,972,751 1,761,875 1,755,961 1,487,363 1,386,899 1,392,077 1,361,481 6.36%
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 8.17% 18.76% 13.44% -13.17% 8.18% 8.69% 5.24% -
ROE 4.21% 13.30% 8.06% -7.59% 6.57% 0.00% 3.19% -
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 89.45 101.92 79.53 61.22 104.10 84.46 67.29 4.85%
EPS 5.38 16.93 9.12 -7.69 6.72 6.88 2.80 11.48%
DPS 0.00 2.50 0.97 1.90 2.00 1.50 0.67 -
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 39.84 40.54 31.53 20.56 32.60 26.54 20.68 11.53%
EPS 2.39 6.74 3.61 -2.58 2.10 2.16 0.86 18.55%
DPS 0.00 0.99 0.39 0.64 0.63 0.47 0.20 -
NAPS 0.5683 0.5063 0.4488 0.3402 0.3203 0.00 0.2699 13.20%
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 1.45 1.16 2.06 2.43 1.54 1.99 3.12 -11.97%
P/EPS 24.18 6.97 17.98 -19.39 23.80 24.41 74.89 -17.15%
EY 4.14 14.35 5.56 -5.16 4.20 4.10 1.34 20.66%
DY 0.00 2.12 0.59 1.28 1.25 0.89 0.32 -
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 1.46 1.34 1.87 2.22 1.69 2.24 3.20 -12.24%
P/EPS 24.36 8.09 16.34 -17.69 26.18 27.46 76.67 -17.38%
EY 4.10 12.36 6.12 -5.65 3.82 3.64 1.30 21.07%
DY 0.00 1.82 0.65 1.40 1.14 0.79 0.31 -
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