Highlights

[MRCB] QoQ Annualized Quarter Result on 2012-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -5.24%    YoY -     2.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,283,204 1,293,258 1,340,264 1,314,496 1,226,705 990,253 912,676 25.37%
  QoQ % -0.78% -3.51% 1.96% 7.16% 23.88% 8.50% -
  Horiz. % 140.60% 141.70% 146.85% 144.03% 134.41% 108.50% 100.00%
PBT 134,002 135,445 108,872 142,408 123,313 102,337 92,268 28.10%
  QoQ % -1.07% 24.41% -23.55% 15.48% 20.50% 10.91% -
  Horiz. % 145.23% 146.80% 118.00% 154.34% 133.65% 110.91% 100.00%
Tax -42,835 -25,986 -31,234 -28,008 -15,326 -6,314 -7,252 225.00%
  QoQ % -64.83% 16.80% -11.52% -82.75% -142.70% 12.93% -
  Horiz. % 590.66% 358.34% 430.69% 386.21% 211.33% 87.07% 100.00%
NP 91,167 109,458 77,638 114,400 107,987 96,022 85,016 4.74%
  QoQ % -16.71% 40.99% -32.13% 5.94% 12.46% 12.95% -
  Horiz. % 107.24% 128.75% 91.32% 134.56% 127.02% 112.95% 100.00%
NP to SH 60,122 84,125 54,624 88,620 93,524 84,524 77,064 -15.19%
  QoQ % -28.53% 54.01% -38.36% -5.24% 10.65% 9.68% -
  Horiz. % 78.02% 109.16% 70.88% 115.00% 121.36% 109.68% 100.00%
Tax Rate 31.97 % 19.19 % 28.69 % 19.67 % 12.43 % 6.17 % 7.86 % 153.73%
  QoQ % 66.60% -33.11% 45.86% 58.25% 101.46% -21.50% -
  Horiz. % 406.74% 244.15% 365.01% 250.25% 158.14% 78.50% 100.00%
Total Cost 1,192,037 1,183,800 1,262,626 1,200,096 1,118,718 894,230 827,660 27.39%
  QoQ % 0.70% -6.24% 5.21% 7.27% 25.10% 8.04% -
  Horiz. % 144.02% 143.03% 152.55% 145.00% 135.17% 108.04% 100.00%
Net Worth 1,415,776 1,418,574 1,353,122 1,380,810 1,376,024 0 0 -
  QoQ % -0.20% 4.84% -2.01% 0.35% 0.00% 0.00% -
  Horiz. % 102.89% 103.09% 98.34% 100.35% 100.00% - -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,705 - - - 27,714 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 46.08 % - % - % - % 29.63 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.52% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,415,776 1,418,574 1,353,122 1,380,810 1,376,024 0 0 -
  QoQ % -0.20% 4.84% -2.01% 0.35% 0.00% 0.00% -
  Horiz. % 102.89% 103.09% 98.34% 100.35% 100.00% - -
NOSH 1,385,299 1,386,681 1,386,395 1,384,687 1,385,724 1,383,989 1,386,586 -0.06%
  QoQ % -0.10% 0.02% 0.12% -0.07% 0.13% -0.19% -
  Horiz. % 99.91% 100.01% 99.99% 99.86% 99.94% 99.81% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.10 % 8.46 % 5.79 % 8.70 % 8.80 % 9.70 % 9.32 % -16.52%
  QoQ % -16.08% 46.11% -33.45% -1.14% -9.28% 4.08% -
  Horiz. % 76.18% 90.77% 62.12% 93.35% 94.42% 104.08% 100.00%
ROE 4.25 % 5.93 % 4.04 % 6.42 % 6.80 % - % - % -
  QoQ % -28.33% 46.78% -37.07% -5.59% 0.00% 0.00% -
  Horiz. % 62.50% 87.21% 59.41% 94.41% 100.00% - -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 92.63 93.26 96.67 94.93 88.52 71.55 65.82 25.45%
  QoQ % -0.68% -3.53% 1.83% 7.24% 23.72% 8.71% -
  Horiz. % 140.73% 141.69% 146.87% 144.23% 134.49% 108.71% 100.00%
EPS 4.34 6.07 3.94 6.40 6.75 6.11 5.56 -15.16%
  QoQ % -28.50% 54.06% -38.44% -5.19% 10.47% 9.89% -
  Horiz. % 78.06% 109.17% 70.86% 115.11% 121.40% 109.89% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0220 1.0230 0.9760 0.9972 0.9930 0.0000 0.0000 -
  QoQ % -0.10% 4.82% -2.13% 0.42% 0.00% 0.00% -
  Horiz. % 102.92% 103.02% 98.29% 100.42% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.08 29.31 30.38 29.79 27.80 22.44 20.69 25.35%
  QoQ % -0.78% -3.52% 1.98% 7.16% 23.89% 8.46% -
  Horiz. % 140.55% 141.66% 146.83% 143.98% 134.36% 108.46% 100.00%
EPS 1.36 1.91 1.24 2.01 2.12 1.92 1.75 -15.41%
  QoQ % -28.80% 54.03% -38.31% -5.19% 10.42% 9.71% -
  Horiz. % 77.71% 109.14% 70.86% 114.86% 121.14% 109.71% 100.00%
DPS 0.63 0.00 0.00 0.00 0.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3209 0.3215 0.3067 0.3130 0.3119 0.0000 0.0000 -
  QoQ % -0.19% 4.83% -2.01% 0.35% 0.00% 0.00% -
  Horiz. % 102.89% 103.08% 98.33% 100.35% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.5500 1.6000 1.7500 1.9000 2.1600 1.6800 2.2300 -
P/RPS 1.67 1.72 1.81 2.00 2.44 2.35 3.39 -37.49%
  QoQ % -2.91% -4.97% -9.50% -18.03% 3.83% -30.68% -
  Horiz. % 49.26% 50.74% 53.39% 59.00% 71.98% 69.32% 100.00%
P/EPS 35.71 26.37 44.42 29.69 32.00 27.51 40.12 -7.44%
  QoQ % 35.42% -40.63% 49.61% -7.22% 16.32% -31.43% -
  Horiz. % 89.01% 65.73% 110.72% 74.00% 79.76% 68.57% 100.00%
EY 2.80 3.79 2.25 3.37 3.12 3.64 2.49 8.10%
  QoQ % -26.12% 68.44% -33.23% 8.01% -14.29% 46.18% -
  Horiz. % 112.45% 152.21% 90.36% 135.34% 125.30% 146.18% 100.00%
DY 1.29 0.00 0.00 0.00 0.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.71% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.52 1.56 1.79 1.91 2.18 0.00 0.00 -
  QoQ % -2.56% -12.85% -6.28% -12.39% 0.00% 0.00% -
  Horiz. % 69.72% 71.56% 82.11% 87.61% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 16/08/12 22/05/12 08/02/12 25/11/11 11/08/11 -
Price 1.2700 1.7600 1.7400 1.6000 2.2400 1.8900 2.2300 -
P/RPS 1.37 1.89 1.80 1.69 2.53 2.64 3.39 -45.19%
  QoQ % -27.51% 5.00% 6.51% -33.20% -4.17% -22.12% -
  Horiz. % 40.41% 55.75% 53.10% 49.85% 74.63% 77.88% 100.00%
P/EPS 29.26 29.01 44.16 25.00 33.19 30.95 40.12 -18.90%
  QoQ % 0.86% -34.31% 76.64% -24.68% 7.24% -22.86% -
  Horiz. % 72.93% 72.31% 110.07% 62.31% 82.73% 77.14% 100.00%
EY 3.42 3.45 2.26 4.00 3.01 3.23 2.49 23.44%
  QoQ % -0.87% 52.65% -43.50% 32.89% -6.81% 29.72% -
  Horiz. % 137.35% 138.55% 90.76% 160.64% 120.88% 129.72% 100.00%
DY 1.57 0.00 0.00 0.00 0.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.24 1.72 1.78 1.60 2.26 0.00 0.00 -
  QoQ % -27.91% -3.37% 11.25% -29.20% 0.00% 0.00% -
  Horiz. % 54.87% 76.11% 78.76% 70.80% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers