Highlights

[MRCB] QoQ Cumulative 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 -     -76.31%    YoY -     2.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,283,204 969,944 670,132 328,624 1,226,705 742,690 456,338 98.60%
  QoQ % 32.30% 44.74% 103.92% -73.21% 65.17% 62.75% -
  Horiz. % 281.20% 212.55% 146.85% 72.01% 268.82% 162.75% 100.00%
PBT 134,002 101,584 54,436 35,602 123,313 76,753 46,134 102.92%
  QoQ % 31.91% 86.61% 52.90% -71.13% 60.66% 66.37% -
  Horiz. % 290.46% 220.19% 118.00% 77.17% 267.29% 166.37% 100.00%
Tax -42,835 -19,490 -15,617 -7,002 -15,326 -4,736 -3,626 414.83%
  QoQ % -119.78% -24.80% -123.04% 54.31% -223.61% -30.61% -
  Horiz. % 1,181.33% 537.51% 430.69% 193.11% 422.67% 130.61% 100.00%
NP 91,167 82,094 38,819 28,600 107,987 72,017 42,508 65.92%
  QoQ % 11.05% 111.48% 35.73% -73.52% 49.95% 69.42% -
  Horiz. % 214.47% 193.13% 91.32% 67.28% 254.04% 169.42% 100.00%
NP to SH 60,122 63,094 27,312 22,155 93,524 63,393 38,532 34.35%
  QoQ % -4.71% 131.01% 23.28% -76.31% 47.53% 64.52% -
  Horiz. % 156.03% 163.74% 70.88% 57.50% 242.72% 164.52% 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 1,192,037 887,850 631,313 300,024 1,118,718 670,673 413,830 101.80%
  QoQ % 34.26% 40.64% 110.42% -73.18% 66.81% 62.06% -
  Horiz. % 288.05% 214.54% 152.55% 72.50% 270.33% 162.06% 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 % 4.45 % 2.02 % 1.60 % 6.80 % - % - % -
  QoQ % -4.49% 120.30% 26.25% -76.47% 0.00% 0.00% -
  Horiz. % 62.50% 65.44% 29.71% 23.53% 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 69.95 48.34 23.73 88.52 53.66 32.91 98.73%
  QoQ % 32.42% 44.70% 103.71% -73.19% 64.96% 63.05% -
  Horiz. % 281.46% 212.55% 146.89% 72.11% 268.98% 163.05% 100.00%
EPS 4.34 4.55 1.97 1.60 6.75 4.58 2.78 34.39%
  QoQ % -4.62% 130.96% 23.12% -76.30% 47.38% 64.75% -
  Horiz. % 156.12% 163.67% 70.86% 57.55% 242.81% 164.75% 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 21.98 15.19 7.45 27.80 16.83 10.34 98.62%
  QoQ % 32.30% 44.70% 103.89% -73.20% 65.18% 62.77% -
  Horiz. % 281.24% 212.57% 146.91% 72.05% 268.86% 162.77% 100.00%
EPS 1.36 1.43 0.62 0.50 2.12 1.44 0.87 34.51%
  QoQ % -4.90% 130.65% 24.00% -76.42% 47.22% 65.52% -
  Horiz. % 156.32% 164.37% 71.26% 57.47% 243.68% 165.52% 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 2.29 3.62 8.01 2.44 3.13 6.78 -60.54%
  QoQ % -27.07% -36.74% -54.81% 228.28% -22.04% -53.83% -
  Horiz. % 24.63% 33.78% 53.39% 118.14% 35.99% 46.17% 100.00%
P/EPS 35.71 35.16 88.83 118.75 32.00 36.68 80.25 -41.57%
  QoQ % 1.56% -60.42% -25.20% 271.09% -12.76% -54.29% -
  Horiz. % 44.50% 43.81% 110.69% 147.98% 39.88% 45.71% 100.00%
EY 2.80 2.84 1.13 0.84 3.12 2.73 1.25 70.78%
  QoQ % -1.41% 151.33% 34.52% -73.08% 14.29% 118.40% -
  Horiz. % 224.00% 227.20% 90.40% 67.20% 249.60% 218.40% 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 2.52 3.60 6.74 2.53 3.52 6.78 -65.40%
  QoQ % -45.63% -30.00% -46.59% 166.40% -28.12% -48.08% -
  Horiz. % 20.21% 37.17% 53.10% 99.41% 37.32% 51.92% 100.00%
P/EPS 29.26 38.68 88.32 100.00 33.19 41.26 80.25 -48.81%
  QoQ % -24.35% -56.20% -11.68% 201.30% -19.56% -48.59% -
  Horiz. % 36.46% 48.20% 110.06% 124.61% 41.36% 51.41% 100.00%
EY 3.42 2.59 1.13 1.00 3.01 2.42 1.25 95.02%
  QoQ % 32.05% 129.20% 13.00% -66.78% 24.38% 93.60% -
  Horiz. % 273.60% 207.20% 90.40% 80.00% 240.80% 193.60% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers