[MRCB] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
19-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 6.17%
YoY- -336.93%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,491,897 1,728,557 1,714,303 919,112 1,206,429 1,323,698 1,099,399 14.59%
PBT 400,955 136,306 449,169 -83,394 103,482 125,802 106,633 24.67%
Tax -76,756 -7,580 -36,107 -18,959 -37,293 -22,479 -19,684 25.43%
NP 324,199 128,726 413,062 -102,353 66,189 103,323 86,949 24.50%
-
NP to SH 271,616 96,913 378,510 -102,399 43,219 85,001 79,024 22.82%
-
Tax Rate 19.14% 5.56% 8.04% - 36.04% 17.87% 18.46% -
Total Cost 2,167,698 1,599,831 1,301,241 1,021,465 1,140,240 1,220,375 1,012,450 13.51%
-
Net Worth 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 8.47%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 57,984 - 43,958 17,053 28,304 27,782 20,682 18.72%
Div Payout % 21.35% - 11.61% 0.00% 65.49% 32.69% 26.17% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 8.47%
NOSH 2,135,101 1,752,800 1,783,065 1,664,583 1,382,105 1,384,687 1,384,743 7.47%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.01% 7.45% 24.10% -11.14% 5.49% 7.81% 7.91% -
ROE 12.72% 4.36% 16.85% -6.02% 3.05% 6.16% 6.03% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 116.71 98.62 96.14 55.22 87.29 95.60 79.39 6.62%
EPS 12.72 5.53 21.23 -6.15 3.13 6.14 5.71 14.26%
DPS 2.72 0.00 2.47 1.02 2.05 2.00 1.50 10.41%
NAPS 1.00 1.267 1.26 1.022 1.024 0.9972 0.946 0.92%
Adjusted Per Share Value based on latest NOSH - 1,664,583
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 55.78 38.69 38.37 20.57 27.00 29.63 24.61 14.59%
EPS 6.08 2.17 8.47 -2.29 0.97 1.90 1.77 22.81%
DPS 1.30 0.00 0.98 0.38 0.63 0.62 0.46 18.88%
NAPS 0.4779 0.4971 0.5029 0.3808 0.3168 0.3091 0.2932 8.47%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.70 1.25 1.25 1.64 1.43 1.90 2.20 -
P/RPS 1.46 1.27 1.30 2.97 1.64 1.99 2.77 -10.11%
P/EPS 13.36 22.61 5.89 -26.66 45.73 30.95 38.55 -16.17%
EY 7.48 4.42 16.98 -3.75 2.19 3.23 2.59 19.31%
DY 1.60 0.00 1.97 0.62 1.43 1.05 0.68 15.31%
P/NAPS 1.70 0.99 0.99 1.60 1.40 1.91 2.33 -5.11%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 21/05/15 19/05/14 23/05/13 22/05/12 26/05/11 -
Price 1.41 1.16 1.32 1.53 1.70 1.60 2.16 -
P/RPS 1.21 1.18 1.37 2.77 1.95 1.67 2.72 -12.61%
P/EPS 11.08 20.98 6.22 -24.87 54.36 26.06 37.85 -18.49%
EY 9.02 4.77 16.08 -4.02 1.84 3.84 2.64 22.70%
DY 1.93 0.00 1.87 0.67 1.20 1.25 0.69 18.68%
P/NAPS 1.41 0.92 1.05 1.50 1.66 1.60 2.28 -7.69%

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