Highlights

[MRCB] QoQ Quarter Result on 2013-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     10.61%    YoY -     12.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 204,649 369,004 159,728 185,731 262,034 303,075 299,812 -22.49%
  QoQ % -44.54% 131.02% -14.00% -29.12% -13.54% 1.09% -
  Horiz. % 68.26% 123.08% 53.28% 61.95% 87.40% 101.09% 100.00%
PBT 23,908 19,321 -139,736 13,113 5,082 32,418 47,148 -36.44%
  QoQ % 23.74% 113.83% -1,165.63% 158.03% -84.32% -31.24% -
  Horiz. % 50.71% 40.98% -296.38% 27.81% 10.78% 68.76% 100.00%
Tax -4,688 -8,304 -948 -5,019 -1,460 -23,345 -3,873 13.59%
  QoQ % 43.55% -775.95% 81.11% -243.77% 93.75% -502.76% -
  Horiz. % 121.04% 214.41% 24.48% 129.59% 37.70% 602.76% 100.00%
NP 19,220 11,017 -140,684 8,094 3,622 9,073 43,275 -41.82%
  QoQ % 74.46% 107.83% -1,838.13% 123.47% -60.08% -79.03% -
  Horiz. % 44.41% 25.46% -325.09% 18.70% 8.37% 20.97% 100.00%
NP to SH 11,985 2,217 -122,410 5,809 5,252 -2,972 35,782 -51.80%
  QoQ % 440.60% 101.81% -2,207.25% 10.61% 276.72% -108.31% -
  Horiz. % 33.49% 6.20% -342.10% 16.23% 14.68% -8.31% 100.00%
Tax Rate 19.61 % 42.98 % - % 38.27 % 28.73 % 72.01 % 8.21 % 78.78%
  QoQ % -54.37% 0.00% 0.00% 33.21% -60.10% 777.10% -
  Horiz. % 238.86% 523.51% 0.00% 466.14% 349.94% 877.10% 100.00%
Total Cost 185,429 357,987 300,412 177,637 258,412 294,002 256,537 -19.47%
  QoQ % -48.20% 19.17% 69.12% -31.26% -12.11% 14.60% -
  Horiz. % 72.28% 139.55% 117.10% 69.24% 100.73% 114.60% 100.00%
Net Worth 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 12.88%
  QoQ % -1.72% 14.88% 6.07% 0.36% -2.15% 1.94% -
  Horiz. % 119.90% 122.00% 106.20% 100.12% 99.75% 101.94% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 17,053 - - - 28,304 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.25% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 769.23 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 12.88%
  QoQ % -1.72% 14.88% 6.07% 0.36% -2.15% 1.94% -
  Horiz. % 119.90% 122.00% 106.20% 100.12% 99.75% 101.94% 100.00%
NOSH 1,664,583 1,705,384 1,487,363 1,383,095 1,382,105 1,415,238 1,386,899 12.95%
  QoQ % -2.39% 14.66% 7.54% 0.07% -2.34% 2.04% -
  Horiz. % 120.02% 122.96% 107.24% 99.73% 99.65% 102.04% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.39 % 2.99 % -88.08 % 4.36 % 1.38 % 2.99 % 14.43 % -24.93%
  QoQ % 214.05% 103.39% -2,120.18% 215.94% -53.85% -79.28% -
  Horiz. % 65.07% 20.72% -610.40% 30.21% 9.56% 20.72% 100.00%
ROE 0.70 % 0.13 % -8.12 % 0.41 % 0.37 % -0.21 % 2.52 % -57.46%
  QoQ % 438.46% 101.60% -2,080.49% 10.81% 276.19% -108.33% -
  Horiz. % 27.78% 5.16% -322.22% 16.27% 14.68% -8.33% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.29 21.64 10.74 13.43 18.96 21.42 21.62 -31.40%
  QoQ % -43.21% 101.49% -20.03% -29.17% -11.48% -0.93% -
  Horiz. % 56.85% 100.09% 49.68% 62.12% 87.70% 99.07% 100.00%
EPS 0.72 0.13 -8.23 0.42 0.38 -0.21 2.58 -57.33%
  QoQ % 453.85% 101.58% -2,059.52% 10.53% 280.95% -108.14% -
  Horiz. % 27.91% 5.04% -318.99% 16.28% 14.73% -8.14% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 50.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0220 1.0150 1.0130 1.0270 1.0240 1.0220 1.0230 -0.07%
  QoQ % 0.69% 0.20% -1.36% 0.29% 0.20% -0.10% -
  Horiz. % 99.90% 99.22% 99.02% 100.39% 100.10% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.64 8.36 3.62 4.21 5.94 6.87 6.80 -22.51%
  QoQ % -44.50% 130.94% -14.01% -29.12% -13.54% 1.03% -
  Horiz. % 68.24% 122.94% 53.24% 61.91% 87.35% 101.03% 100.00%
EPS 0.27 0.05 -2.77 0.13 0.12 -0.07 0.81 -51.96%
  QoQ % 440.00% 101.81% -2,230.77% 8.33% 271.43% -108.64% -
  Horiz. % 33.33% 6.17% -341.98% 16.05% 14.81% -8.64% 100.00%
DPS 0.00 0.39 0.00 0.00 0.00 0.64 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.94% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3856 0.3923 0.3415 0.3219 0.3208 0.3278 0.3216 12.87%
  QoQ % -1.71% 14.88% 6.09% 0.34% -2.14% 1.93% -
  Horiz. % 119.90% 121.98% 106.19% 100.09% 99.75% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.6400 1.2900 1.4900 1.5300 1.4300 1.5500 1.6000 -
P/RPS 13.34 5.96 13.87 11.39 7.54 7.24 7.40 48.17%
  QoQ % 123.83% -57.03% 21.77% 51.06% 4.14% -2.16% -
  Horiz. % 180.27% 80.54% 187.43% 153.92% 101.89% 97.84% 100.00%
P/EPS 227.78 992.31 -18.10 364.29 376.32 -738.10 62.02 138.23%
  QoQ % -77.05% 5,582.38% -104.97% -3.20% 150.98% -1,290.10% -
  Horiz. % 367.27% 1,599.98% -29.18% 587.38% 606.77% -1,190.10% 100.00%
EY 0.44 0.10 -5.52 0.27 0.27 -0.14 1.61 -57.92%
  QoQ % 340.00% 101.81% -2,144.44% 0.00% 292.86% -108.70% -
  Horiz. % 27.33% 6.21% -342.86% 16.77% 16.77% -8.70% 100.00%
DY 0.00 0.78 0.00 0.00 0.00 1.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 60.47% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.60 1.27 1.47 1.49 1.40 1.52 1.56 1.70%
  QoQ % 25.98% -13.61% -1.34% 6.43% -7.89% -2.56% -
  Horiz. % 102.56% 81.41% 94.23% 95.51% 89.74% 97.44% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 26/02/13 20/11/12 -
Price 1.5300 1.5700 1.3600 1.4900 1.7000 1.2700 1.7600 -
P/RPS 12.44 7.26 12.66 11.10 8.97 5.93 8.14 32.71%
  QoQ % 71.35% -42.65% 14.05% 23.75% 51.26% -27.15% -
  Horiz. % 152.83% 89.19% 155.53% 136.36% 110.20% 72.85% 100.00%
P/EPS 212.50 1,207.69 -16.52 354.76 447.37 -604.76 68.22 113.43%
  QoQ % -82.40% 7,410.47% -104.66% -20.70% 173.97% -986.48% -
  Horiz. % 311.49% 1,770.29% -24.22% 520.02% 655.78% -886.48% 100.00%
EY 0.47 0.08 -6.05 0.28 0.22 -0.17 1.47 -53.27%
  QoQ % 487.50% 101.32% -2,260.71% 27.27% 229.41% -111.56% -
  Horiz. % 31.97% 5.44% -411.56% 19.05% 14.97% -11.56% 100.00%
DY 0.00 0.64 0.00 0.00 0.00 1.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 40.76% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.50 1.55 1.34 1.45 1.66 1.24 1.72 -8.73%
  QoQ % -3.23% 15.67% -7.59% -12.65% 33.87% -27.91% -
  Horiz. % 87.21% 90.12% 77.91% 84.30% 96.51% 72.09% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers