Highlights

[MRCB] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -27.51%    YoY -     239.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,744,702 1,868,930 1,616,740 1,514,767 1,370,128 1,060,668 818,596 65.54%
  QoQ % -6.65% 15.60% 6.73% 10.56% 29.18% 29.57% -
  Horiz. % 213.13% 228.31% 197.50% 185.04% 167.38% 129.57% 100.00%
PBT 492,980 688,818 1,009,836 220,618 271,982 325,342 95,632 198.12%
  QoQ % -28.43% -31.79% 357.73% -18.89% -16.40% 240.20% -
  Horiz. % 515.50% 720.28% 1,055.96% 230.69% 284.41% 340.20% 100.00%
Tax -52,978 -44,396 -14,784 -37,099 -36,469 -38,896 -18,752 99.72%
  QoQ % -19.33% -200.30% 60.15% -1.73% 6.24% -107.42% -
  Horiz. % 282.52% 236.75% 78.84% 197.84% 194.48% 207.42% 100.00%
NP 440,001 644,422 995,052 183,519 235,513 286,446 76,880 219.62%
  QoQ % -31.72% -35.24% 442.21% -22.08% -17.78% 272.59% -
  Horiz. % 572.32% 838.22% 1,294.29% 238.71% 306.34% 372.59% 100.00%
NP to SH 404,804 595,930 951,444 152,634 210,545 261,032 47,940 314.13%
  QoQ % -32.07% -37.37% 523.35% -27.51% -19.34% 444.50% -
  Horiz. % 844.40% 1,243.07% 1,984.66% 318.39% 439.19% 544.50% 100.00%
Tax Rate 10.75 % 6.45 % 1.46 % 16.82 % 13.41 % 11.96 % 19.61 % -32.99%
  QoQ % 66.67% 341.78% -91.32% 25.43% 12.12% -39.01% -
  Horiz. % 54.82% 32.89% 7.45% 85.77% 68.38% 60.99% 100.00%
Total Cost 1,304,701 1,224,508 621,688 1,331,248 1,134,614 774,222 741,716 45.67%
  QoQ % 6.55% 96.97% -53.30% 17.33% 46.55% 4.38% -
  Horiz. % 175.90% 165.09% 83.82% 179.48% 152.97% 104.38% 100.00%
Net Worth 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 21.26%
  QoQ % -1.65% 2.83% 16.53% 0.74% 1.81% 10.50% -
  Horiz. % 133.56% 135.80% 132.06% 113.33% 112.50% 110.50% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 42,730 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 28.00 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,272,114 2,310,166 2,246,663 1,928,008 1,913,843 1,879,894 1,701,204 21.26%
  QoQ % -1.65% 2.83% 16.53% 0.74% 1.81% 10.50% -
  Horiz. % 133.56% 135.80% 132.06% 113.33% 112.50% 110.50% 100.00%
NOSH 1,784,850 1,785,290 1,783,065 1,709,227 1,690,674 1,656,294 1,664,583 4.76%
  QoQ % -0.02% 0.12% 4.32% 1.10% 2.08% -0.50% -
  Horiz. % 107.23% 107.25% 107.12% 102.68% 101.57% 99.50% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 25.22 % 34.48 % 61.55 % 12.12 % 17.19 % 27.01 % 9.39 % 93.10%
  QoQ % -26.86% -43.98% 407.84% -29.49% -36.36% 187.65% -
  Horiz. % 268.58% 367.20% 655.48% 129.07% 183.07% 287.65% 100.00%
ROE 17.82 % 25.80 % 42.35 % 7.92 % 11.00 % 13.89 % 2.82 % 241.42%
  QoQ % -30.93% -39.08% 434.72% -28.00% -20.81% 392.55% -
  Horiz. % 631.91% 914.89% 1,501.77% 280.85% 390.07% 492.55% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 97.75 104.68 90.67 88.62 81.04 64.04 49.18 58.02%
  QoQ % -6.62% 15.45% 2.31% 9.35% 26.55% 30.22% -
  Horiz. % 198.76% 212.85% 184.36% 180.20% 164.78% 130.22% 100.00%
EPS 22.68 33.38 53.36 8.93 12.45 15.76 2.88 295.33%
  QoQ % -32.06% -37.44% 497.54% -28.27% -21.00% 447.22% -
  Horiz. % 787.50% 1,159.03% 1,852.78% 310.07% 432.29% 547.22% 100.00%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2730 1.2940 1.2600 1.1280 1.1320 1.1350 1.0220 15.75%
  QoQ % -1.62% 2.70% 11.70% -0.35% -0.26% 11.06% -
  Horiz. % 124.56% 126.61% 123.29% 110.37% 110.76% 111.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 39.54 42.36 36.64 34.33 31.05 24.04 18.55 65.55%
  QoQ % -6.66% 15.61% 6.73% 10.56% 29.16% 29.60% -
  Horiz. % 213.15% 228.36% 197.52% 185.07% 167.39% 129.60% 100.00%
EPS 9.17 13.51 21.56 3.46 4.77 5.92 1.09 313.11%
  QoQ % -32.12% -37.34% 523.12% -27.46% -19.43% 443.12% -
  Horiz. % 841.28% 1,239.45% 1,977.98% 317.43% 437.61% 543.12% 100.00%
DPS 0.00 0.00 0.00 0.97 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5150 0.5236 0.5092 0.4370 0.4338 0.4261 0.3856 21.26%
  QoQ % -1.64% 2.83% 16.52% 0.74% 1.81% 10.50% -
  Horiz. % 133.56% 135.79% 132.05% 113.33% 112.50% 110.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1800 1.1800 1.2500 1.2200 1.6400 1.7100 1.6400 -
P/RPS 1.21 1.13 1.38 1.38 2.02 2.67 3.33 -49.05%
  QoQ % 7.08% -18.12% 0.00% -31.68% -24.34% -19.82% -
  Horiz. % 36.34% 33.93% 41.44% 41.44% 60.66% 80.18% 100.00%
P/EPS 5.20 3.54 2.34 13.66 13.17 10.85 56.94 -79.69%
  QoQ % 46.89% 51.28% -82.87% 3.72% 21.38% -80.94% -
  Horiz. % 9.13% 6.22% 4.11% 23.99% 23.13% 19.06% 100.00%
EY 19.22 28.29 42.69 7.32 7.59 9.22 1.76 391.51%
  QoQ % -32.06% -33.73% 483.20% -3.56% -17.68% 423.86% -
  Horiz. % 1,092.05% 1,607.39% 2,425.57% 415.91% 431.25% 523.86% 100.00%
DY 0.00 0.00 0.00 2.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.93 0.91 0.99 1.08 1.45 1.51 1.60 -30.33%
  QoQ % 2.20% -8.08% -8.33% -25.52% -3.97% -5.63% -
  Horiz. % 58.12% 56.88% 61.87% 67.50% 90.62% 94.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 -
Price 1.3700 0.8300 1.3200 1.4000 1.4900 1.6800 1.5300 -
P/RPS 1.40 0.79 1.46 1.58 1.84 2.62 3.11 -41.23%
  QoQ % 77.22% -45.89% -7.59% -14.13% -29.77% -15.76% -
  Horiz. % 45.02% 25.40% 46.95% 50.80% 59.16% 84.24% 100.00%
P/EPS 6.04 2.49 2.47 15.68 11.96 10.66 53.13 -76.50%
  QoQ % 142.57% 0.81% -84.25% 31.10% 12.20% -79.94% -
  Horiz. % 11.37% 4.69% 4.65% 29.51% 22.51% 20.06% 100.00%
EY 16.55 40.22 40.42 6.38 8.36 9.38 1.88 325.78%
  QoQ % -58.85% -0.49% 533.54% -23.68% -10.87% 398.94% -
  Horiz. % 880.32% 2,139.36% 2,150.00% 339.36% 444.68% 498.94% 100.00%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.08 0.64 1.05 1.24 1.32 1.48 1.50 -19.65%
  QoQ % 68.75% -39.05% -15.32% -6.06% -10.81% -1.33% -
  Horiz. % 72.00% 42.67% 70.00% 82.67% 88.00% 98.67% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers