[MRCB] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -70.67%
YoY- -74.4%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,677,159 2,726,396 2,491,897 1,728,557 1,714,303 919,112 1,206,429 5.64%
PBT 99,633 248,627 400,955 136,306 449,169 -83,394 103,482 -0.62%
Tax -21,050 -61,597 -76,756 -7,580 -36,107 -18,959 -37,293 -9.08%
NP 78,583 187,030 324,199 128,726 413,062 -102,353 66,189 2.90%
-
NP to SH 83,775 178,640 271,616 96,913 378,510 -102,399 43,219 11.65%
-
Tax Rate 21.13% 24.77% 19.14% 5.56% 8.04% - 36.04% -
Total Cost 1,598,576 2,539,366 2,167,698 1,599,831 1,301,241 1,021,465 1,140,240 5.79%
-
Net Worth 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 22.72%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 76,838 38,369 57,984 - 43,958 17,053 28,304 18.10%
Div Payout % 91.72% 21.48% 21.35% - 11.61% 0.00% 65.49% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 4,839,368 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 22.72%
NOSH 4,399,852 4,390,773 2,135,101 1,752,800 1,783,065 1,664,583 1,382,105 21.27%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.69% 6.86% 13.01% 7.45% 24.10% -11.14% 5.49% -
ROE 1.73% 3.69% 12.72% 4.36% 16.85% -6.02% 3.05% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.12 62.10 116.71 98.62 96.14 55.22 87.29 -12.89%
EPS 1.90 4.07 12.72 5.53 21.23 -6.15 3.13 -7.97%
DPS 1.75 0.87 2.72 0.00 2.47 1.02 2.05 -2.60%
NAPS 1.10 1.103 1.00 1.267 1.26 1.022 1.024 1.19%
Adjusted Per Share Value based on latest NOSH - 1,752,800
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 37.86 61.55 56.26 39.02 38.70 20.75 27.24 5.63%
EPS 1.89 4.03 6.13 2.19 8.55 -2.31 0.98 11.56%
DPS 1.73 0.87 1.31 0.00 0.99 0.39 0.64 18.01%
NAPS 1.0925 1.0932 0.482 0.5014 0.5072 0.3841 0.3195 22.73%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.885 1.01 1.70 1.25 1.25 1.64 1.43 -
P/RPS 2.32 1.63 1.46 1.27 1.30 2.97 1.64 5.94%
P/EPS 46.48 24.82 13.36 22.61 5.89 -26.66 45.73 0.27%
EY 2.15 4.03 7.48 4.42 16.98 -3.75 2.19 -0.30%
DY 1.98 0.87 1.60 0.00 1.97 0.62 1.43 5.57%
P/NAPS 0.80 0.92 1.70 0.99 0.99 1.60 1.40 -8.90%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 29/05/17 31/05/16 21/05/15 19/05/14 23/05/13 -
Price 0.93 0.57 1.41 1.16 1.32 1.53 1.70 -
P/RPS 2.44 0.92 1.21 1.18 1.37 2.77 1.95 3.80%
P/EPS 48.84 14.01 11.08 20.98 6.22 -24.87 54.36 -1.76%
EY 2.05 7.14 9.02 4.77 16.08 -4.02 1.84 1.81%
DY 1.88 1.53 1.93 0.00 1.87 0.67 1.20 7.76%
P/NAPS 0.85 0.52 1.41 0.92 1.05 1.50 1.66 -10.55%

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