Highlights

[MRCB] QoQ Quarter Result on 2011-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -18.04%    YoY -     300.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 341,508 328,624 473,881 286,352 234,841 221,497 433,118 -14.66%
  QoQ % 3.92% -30.65% 65.49% 21.93% 6.02% -48.86% -
  Horiz. % 78.85% 75.87% 109.41% 66.11% 54.22% 51.14% 100.00%
PBT 18,834 35,602 46,561 20,493 23,146 24,036 49,289 -47.37%
  QoQ % -47.10% -23.54% 127.20% -11.46% -3.70% -51.23% -
  Horiz. % 38.21% 72.23% 94.47% 41.58% 46.96% 48.77% 100.00%
Tax -8,615 -7,002 -10,590 -1,110 -3,777 151 -10,093 -10.03%
  QoQ % -23.04% 33.88% -854.05% 70.61% -2,601.32% 101.50% -
  Horiz. % 85.36% 69.37% 104.92% 11.00% 37.42% -1.50% 100.00%
NP 10,219 28,600 35,971 19,383 19,369 24,187 39,196 -59.22%
  QoQ % -64.27% -20.49% 85.58% 0.07% -19.92% -38.29% -
  Horiz. % 26.07% 72.97% 91.77% 49.45% 49.42% 61.71% 100.00%
NP to SH 5,157 22,155 30,132 14,735 17,979 21,602 41,502 -75.13%
  QoQ % -76.72% -26.47% 104.49% -18.04% -16.77% -47.95% -
  Horiz. % 12.43% 53.38% 72.60% 35.50% 43.32% 52.05% 100.00%
Tax Rate 45.74 % 19.67 % 22.74 % 5.42 % 16.32 % -0.63 % 20.48 % 70.95%
  QoQ % 132.54% -13.50% 319.56% -66.79% 2,690.48% -103.08% -
  Horiz. % 223.34% 96.04% 111.04% 26.46% 79.69% -3.08% 100.00%
Total Cost 331,289 300,024 437,910 266,969 215,472 197,310 393,922 -10.91%
  QoQ % 10.42% -31.49% 64.03% 23.90% 9.20% -49.91% -
  Horiz. % 84.10% 76.16% 111.17% 67.77% 54.70% 50.09% 100.00%
Net Worth 1,360,332 1,380,810 1,379,424 0 0 1,309,967 1,282,287 4.02%
  QoQ % -1.48% 0.10% 0.00% 0.00% 0.00% 2.16% -
  Horiz. % 106.09% 107.68% 107.58% 0.00% 0.00% 102.16% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 27,782 - - - 20,682 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.33% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 92.20 % - % - % - % 49.83 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 185.03% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,360,332 1,380,810 1,379,424 0 0 1,309,967 1,282,287 4.02%
  QoQ % -1.48% 0.10% 0.00% 0.00% 0.00% 2.16% -
  Horiz. % 106.09% 107.68% 107.58% 0.00% 0.00% 102.16% 100.00%
NOSH 1,393,783 1,384,687 1,389,148 1,392,077 1,388,759 1,384,743 1,378,803 0.72%
  QoQ % 0.66% -0.32% -0.21% 0.24% 0.29% 0.43% -
  Horiz. % 101.09% 100.43% 100.75% 100.96% 100.72% 100.43% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.99 % 8.70 % 7.59 % 6.77 % 8.25 % 10.92 % 9.05 % -52.24%
  QoQ % -65.63% 14.62% 12.11% -17.94% -24.45% 20.66% -
  Horiz. % 33.04% 96.13% 83.87% 74.81% 91.16% 120.66% 100.00%
ROE 0.38 % 1.60 % 2.18 % - % - % 1.65 % 3.24 % -76.07%
  QoQ % -76.25% -26.61% 0.00% 0.00% 0.00% -49.07% -
  Horiz. % 11.73% 49.38% 67.28% 0.00% 0.00% 50.93% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.50 23.73 34.11 20.57 16.91 16.00 31.41 -15.28%
  QoQ % 3.24% -30.43% 65.82% 21.64% 5.69% -49.06% -
  Horiz. % 78.00% 75.55% 108.60% 65.49% 53.84% 50.94% 100.00%
EPS 0.37 1.60 2.17 1.06 1.30 1.56 3.01 -75.31%
  QoQ % -76.88% -26.27% 104.72% -18.46% -16.67% -48.17% -
  Horiz. % 12.29% 53.16% 72.09% 35.22% 43.19% 51.83% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9760 0.9972 0.9930 0.0000 0.0000 0.9460 0.9300 3.27%
  QoQ % -2.13% 0.42% 0.00% 0.00% 0.00% 1.72% -
  Horiz. % 104.95% 107.23% 106.77% 0.00% 0.00% 101.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.74 7.45 10.74 6.49 5.32 5.02 9.82 -14.69%
  QoQ % 3.89% -30.63% 65.49% 21.99% 5.98% -48.88% -
  Horiz. % 78.82% 75.87% 109.37% 66.09% 54.18% 51.12% 100.00%
EPS 0.12 0.50 0.68 0.33 0.41 0.49 0.94 -74.68%
  QoQ % -76.00% -26.47% 106.06% -19.51% -16.33% -47.87% -
  Horiz. % 12.77% 53.19% 72.34% 35.11% 43.62% 52.13% 100.00%
DPS 0.00 0.00 0.63 0.00 0.00 0.00 0.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.04% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3083 0.3130 0.3126 0.0000 0.0000 0.2969 0.2906 4.02%
  QoQ % -1.50% 0.13% 0.00% 0.00% 0.00% 2.17% -
  Horiz. % 106.09% 107.71% 107.57% 0.00% 0.00% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.7500 1.9000 2.1600 1.6800 2.2300 2.2000 1.9900 -
P/RPS 7.14 8.01 6.33 8.17 13.19 13.75 6.34 8.25%
  QoQ % -10.86% 26.54% -22.52% -38.06% -4.07% 116.88% -
  Horiz. % 112.62% 126.34% 99.84% 128.86% 208.04% 216.88% 100.00%
P/EPS 472.97 118.75 99.58 158.72 172.25 141.03 66.11 271.73%
  QoQ % 298.29% 19.25% -37.26% -7.85% 22.14% 113.33% -
  Horiz. % 715.43% 179.62% 150.63% 240.08% 260.55% 213.33% 100.00%
EY 0.21 0.84 1.00 0.63 0.58 0.71 1.51 -73.19%
  QoQ % -75.00% -16.00% 58.73% 8.62% -18.31% -52.98% -
  Horiz. % 13.91% 55.63% 66.23% 41.72% 38.41% 47.02% 100.00%
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 124.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.79 1.91 2.18 0.00 0.00 2.33 2.14 -11.23%
  QoQ % -6.28% -12.39% 0.00% 0.00% 0.00% 8.88% -
  Horiz. % 83.64% 89.25% 101.87% 0.00% 0.00% 108.88% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 08/02/12 25/11/11 11/08/11 26/05/11 09/02/11 -
Price 1.7400 1.6000 2.2400 1.8900 2.2300 2.1600 2.2100 -
P/RPS 7.10 6.74 6.57 9.19 13.19 13.50 7.04 0.57%
  QoQ % 5.34% 2.59% -28.51% -30.33% -2.30% 91.76% -
  Horiz. % 100.85% 95.74% 93.32% 130.54% 187.36% 191.76% 100.00%
P/EPS 470.27 100.00 103.27 178.56 172.25 138.46 73.42 245.29%
  QoQ % 370.27% -3.17% -42.17% 3.66% 24.40% 88.59% -
  Horiz. % 640.52% 136.20% 140.66% 243.20% 234.61% 188.59% 100.00%
EY 0.21 1.00 0.97 0.56 0.58 0.72 1.36 -71.25%
  QoQ % -79.00% 3.09% 73.21% -3.45% -19.44% -47.06% -
  Horiz. % 15.44% 73.53% 71.32% 41.18% 42.65% 52.94% 100.00%
DY 0.00 0.00 0.89 0.00 0.00 0.00 0.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 130.88% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.78 1.60 2.26 0.00 0.00 2.28 2.38 -17.62%
  QoQ % 11.25% -29.20% 0.00% 0.00% 0.00% -4.20% -
  Horiz. % 74.79% 67.23% 94.96% 0.00% 0.00% 95.80% 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