[MRCB] YoY TTM 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- 1451.16%
YoY- 240.07%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 3,447,140 1,764,622 1,795,698 1,396,600 910,568 1,443,825 1,175,808 19.61%
PBT 354,381 154,386 386,366 223,308 -89,123 148,145 116,964 20.27%
Tax -68,419 -10,253 -49,481 -35,656 -30,772 -30,080 -14,829 28.99%
NP 285,962 144,133 336,885 187,652 -119,895 118,065 102,135 18.70%
-
NP to SH 250,002 106,069 298,328 160,126 -114,321 93,226 95,818 17.31%
-
Tax Rate 19.31% 6.64% 12.81% 15.97% - 20.30% 12.68% -
Total Cost 3,161,178 1,620,489 1,458,813 1,208,948 1,030,463 1,325,760 1,073,673 19.69%
-
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 57,984 - 43,958 17,053 28,304 27,782 20,682 18.72%
Div Payout % 23.19% - 14.73% 10.65% 0.00% 29.80% 21.58% -
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 8.30% 8.17% 18.76% 13.44% -13.17% 8.18% 8.69% -
ROE 8.35% 4.21% 13.30% 8.06% -7.59% 6.57% 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 157.08 89.45 101.92 79.53 61.22 104.10 84.46 10.88%
EPS 11.39 5.38 16.93 9.12 -7.69 6.72 6.88 8.75%
DPS 2.64 0.00 2.50 0.97 1.90 2.00 1.50 9.87%
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 77.16 39.50 40.19 31.26 20.38 32.32 26.32 19.61%
EPS 5.60 2.37 6.68 3.58 -2.56 2.09 2.14 17.37%
DPS 1.30 0.00 0.98 0.38 0.63 0.62 0.46 18.88%
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 0.67 1.45 1.16 2.06 2.43 1.54 1.99 -16.57%
P/EPS 9.30 24.18 6.97 17.98 -19.39 23.80 24.41 -14.84%
EY 10.75 4.14 14.35 5.56 -5.16 4.20 4.10 17.41%
DY 2.49 0.00 2.12 0.59 1.28 1.25 0.89 18.68%
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 0.975 1.31 1.37 1.49 1.36 1.76 1.89 -
P/RPS 0.62 1.46 1.34 1.87 2.22 1.69 2.24 -19.25%
P/EPS 8.56 24.36 8.09 16.34 -17.69 26.18 27.46 -17.64%
EY 11.68 4.10 12.36 6.12 -5.65 3.82 3.64 21.42%
DY 2.71 0.00 1.82 0.65 1.40 1.14 0.79 22.78%
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