Highlights

[MRCB] QoQ Cumulative 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 -     -3.34%    YoY -     239.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,308,527 934,465 404,185 1,514,767 1,027,596 530,334 204,649 244.11%
  QoQ % 40.03% 131.20% -73.32% 47.41% 93.76% 159.14% -
  Horiz. % 639.40% 456.62% 197.50% 740.18% 502.13% 259.14% 100.00%
PBT 369,735 344,409 252,459 220,618 203,987 162,671 23,908 519.69%
  QoQ % 7.35% 36.42% 14.43% 8.15% 25.40% 580.40% -
  Horiz. % 1,546.49% 1,440.56% 1,055.96% 922.78% 853.22% 680.40% 100.00%
Tax -39,734 -22,198 -3,696 -37,099 -27,352 -19,448 -4,688 315.16%
  QoQ % -79.00% -500.60% 90.04% -35.64% -40.64% -314.85% -
  Horiz. % 847.57% 473.51% 78.84% 791.36% 583.45% 414.85% 100.00%
NP 330,001 322,211 248,763 183,519 176,635 143,223 19,220 564.39%
  QoQ % 2.42% 29.53% 35.55% 3.90% 23.33% 645.18% -
  Horiz. % 1,716.97% 1,676.44% 1,294.29% 954.83% 919.02% 745.18% 100.00%
NP to SH 303,603 297,965 237,861 152,634 157,909 130,516 11,985 760.84%
  QoQ % 1.89% 25.27% 55.84% -3.34% 20.99% 988.99% -
  Horiz. % 2,533.19% 2,486.15% 1,984.66% 1,273.54% 1,317.56% 1,088.99% 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 978,526 612,254 155,422 1,331,248 850,961 387,111 185,429 202.80%
  QoQ % 59.82% 293.93% -88.33% 56.44% 119.82% 108.77% -
  Horiz. % 527.71% 330.18% 83.82% 717.93% 458.91% 208.77% 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 13.36 % 12.90 % 10.59 % 7.92 % 8.25 % 6.94 % 0.70 % 612.90%
  QoQ % 3.57% 21.81% 33.71% -4.00% 18.88% 891.43% -
  Horiz. % 1,908.57% 1,842.86% 1,512.86% 1,131.43% 1,178.57% 991.43% 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 73.31 52.34 22.67 88.62 60.78 32.02 12.29 228.55%
  QoQ % 40.06% 130.88% -74.42% 45.80% 89.82% 160.54% -
  Horiz. % 596.50% 425.87% 184.46% 721.07% 494.55% 260.54% 100.00%
EPS 17.01 16.69 13.34 8.93 9.34 7.88 0.72 721.76%
  QoQ % 1.92% 25.11% 49.38% -4.39% 18.53% 994.44% -
  Horiz. % 2,362.50% 2,318.06% 1,852.78% 1,240.28% 1,297.22% 1,094.44% 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 29.66 21.18 9.16 34.33 23.29 12.02 4.64 244.04%
  QoQ % 40.04% 131.22% -73.32% 47.40% 93.76% 159.05% -
  Horiz. % 639.22% 456.47% 197.41% 739.87% 501.94% 259.05% 100.00%
EPS 6.88 6.75 5.39 3.46 3.58 2.96 0.27 764.23%
  QoQ % 1.93% 25.23% 55.78% -3.35% 20.95% 996.30% -
  Horiz. % 2,548.15% 2,500.00% 1,996.30% 1,281.48% 1,325.93% 1,096.30% 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 1.61 2.25 5.51 1.38 2.70 5.34 13.34 -75.55%
  QoQ % -28.44% -59.17% 299.28% -48.89% -49.44% -59.97% -
  Horiz. % 12.07% 16.87% 41.30% 10.34% 20.24% 40.03% 100.00%
P/EPS 6.94 7.07 9.37 13.66 17.56 21.70 227.78 -90.22%
  QoQ % -1.84% -24.55% -31.41% -22.21% -19.08% -90.47% -
  Horiz. % 3.05% 3.10% 4.11% 6.00% 7.71% 9.53% 100.00%
EY 14.42 14.14 10.67 7.32 5.70 4.61 0.44 921.93%
  QoQ % 1.98% 32.52% 45.77% 28.42% 23.64% 947.73% -
  Horiz. % 3,277.27% 3,213.64% 2,425.00% 1,663.64% 1,295.45% 1,047.73% 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 1.87 1.59 5.82 1.58 2.45 5.25 12.44 -71.70%
  QoQ % 17.61% -72.68% 268.35% -35.51% -53.33% -57.80% -
  Horiz. % 15.03% 12.78% 46.78% 12.70% 19.69% 42.20% 100.00%
P/EPS 8.05 4.97 9.90 15.68 15.95 21.32 212.50 -88.70%
  QoQ % 61.97% -49.80% -36.86% -1.69% -25.19% -89.97% -
  Horiz. % 3.79% 2.34% 4.66% 7.38% 7.51% 10.03% 100.00%
EY 12.42 20.11 10.11 6.38 6.27 4.69 0.47 785.42%
  QoQ % -38.24% 98.91% 58.46% 1.75% 33.69% 897.87% -
  Horiz. % 2,642.55% 4,278.72% 2,151.06% 1,357.45% 1,334.04% 997.87% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers