Highlights

[MRCB] QoQ Quarter Result on 2012-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     593.85%    YoY -     142.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 185,731 262,034 303,075 299,812 341,508 328,624 473,881 -46.47%
  QoQ % -29.12% -13.54% 1.09% -12.21% 3.92% -30.65% -
  Horiz. % 39.19% 55.30% 63.96% 63.27% 72.07% 69.35% 100.00%
PBT 13,113 5,082 32,418 47,148 18,834 35,602 46,561 -57.07%
  QoQ % 158.03% -84.32% -31.24% 150.33% -47.10% -23.54% -
  Horiz. % 28.16% 10.91% 69.62% 101.26% 40.45% 76.46% 100.00%
Tax -5,019 -1,460 -23,345 -3,873 -8,615 -7,002 -10,590 -39.24%
  QoQ % -243.77% 93.75% -502.76% 55.04% -23.04% 33.88% -
  Horiz. % 47.39% 13.79% 220.44% 36.57% 81.35% 66.12% 100.00%
NP 8,094 3,622 9,073 43,275 10,219 28,600 35,971 -63.04%
  QoQ % 123.47% -60.08% -79.03% 323.48% -64.27% -20.49% -
  Horiz. % 22.50% 10.07% 25.22% 120.31% 28.41% 79.51% 100.00%
NP to SH 5,809 5,252 -2,972 35,782 5,157 22,155 30,132 -66.66%
  QoQ % 10.61% 276.72% -108.31% 593.85% -76.72% -26.47% -
  Horiz. % 19.28% 17.43% -9.86% 118.75% 17.11% 73.53% 100.00%
Tax Rate 38.27 % 28.73 % 72.01 % 8.21 % 45.74 % 19.67 % 22.74 % 41.53%
  QoQ % 33.21% -60.10% 777.10% -82.05% 132.54% -13.50% -
  Horiz. % 168.29% 126.34% 316.67% 36.10% 201.14% 86.50% 100.00%
Total Cost 177,637 258,412 294,002 256,537 331,289 300,024 437,910 -45.23%
  QoQ % -31.26% -12.11% 14.60% -22.56% 10.42% -31.49% -
  Horiz. % 40.56% 59.01% 67.14% 58.58% 75.65% 68.51% 100.00%
Net Worth 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 1,380,810 1,379,424 1.97%
  QoQ % 0.36% -2.15% 1.94% 4.30% -1.48% 0.10% -
  Horiz. % 102.97% 102.60% 104.85% 102.85% 98.62% 100.10% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 28,304 - - - 27,782 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.88% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 92.20 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 1,380,810 1,379,424 1.97%
  QoQ % 0.36% -2.15% 1.94% 4.30% -1.48% 0.10% -
  Horiz. % 102.97% 102.60% 104.85% 102.85% 98.62% 100.10% 100.00%
NOSH 1,383,095 1,382,105 1,415,238 1,386,899 1,393,783 1,384,687 1,389,148 -0.29%
  QoQ % 0.07% -2.34% 2.04% -0.49% 0.66% -0.32% -
  Horiz. % 99.56% 99.49% 101.88% 99.84% 100.33% 99.68% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.36 % 1.38 % 2.99 % 14.43 % 2.99 % 8.70 % 7.59 % -30.92%
  QoQ % 215.94% -53.85% -79.28% 382.61% -65.63% 14.62% -
  Horiz. % 57.44% 18.18% 39.39% 190.12% 39.39% 114.62% 100.00%
ROE 0.41 % 0.37 % -0.21 % 2.52 % 0.38 % 1.60 % 2.18 % -67.21%
  QoQ % 10.81% 276.19% -108.33% 563.16% -76.25% -26.61% -
  Horiz. % 18.81% 16.97% -9.63% 115.60% 17.43% 73.39% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.43 18.96 21.42 21.62 24.50 23.73 34.11 -46.31%
  QoQ % -29.17% -11.48% -0.93% -11.76% 3.24% -30.43% -
  Horiz. % 39.37% 55.58% 62.80% 63.38% 71.83% 69.57% 100.00%
EPS 0.42 0.38 -0.21 2.58 0.37 1.60 2.17 -66.57%
  QoQ % 10.53% 280.95% -108.14% 597.30% -76.88% -26.27% -
  Horiz. % 19.35% 17.51% -9.68% 118.89% 17.05% 73.73% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0270 1.0240 1.0220 1.0230 0.9760 0.9972 0.9930 2.27%
  QoQ % 0.29% 0.20% -0.10% 4.82% -2.13% 0.42% -
  Horiz. % 103.42% 103.12% 102.92% 103.02% 98.29% 100.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.21 5.94 6.87 6.80 7.74 7.45 10.74 -46.47%
  QoQ % -29.12% -13.54% 1.03% -12.14% 3.89% -30.63% -
  Horiz. % 39.20% 55.31% 63.97% 63.31% 72.07% 69.37% 100.00%
EPS 0.13 0.12 -0.07 0.81 0.12 0.50 0.68 -66.85%
  QoQ % 8.33% 271.43% -108.64% 575.00% -76.00% -26.47% -
  Horiz. % 19.12% 17.65% -10.29% 119.12% 17.65% 73.53% 100.00%
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.63 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 101.59% 0.00% 0.00% 0.00% 100.00%
NAPS 0.3219 0.3208 0.3278 0.3216 0.3083 0.3130 0.3126 1.98%
  QoQ % 0.34% -2.14% 1.93% 4.31% -1.50% 0.13% -
  Horiz. % 102.98% 102.62% 104.86% 102.88% 98.62% 100.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.5300 1.4300 1.5500 1.6000 1.7500 1.9000 2.1600 -
P/RPS 11.39 7.54 7.24 7.40 7.14 8.01 6.33 47.99%
  QoQ % 51.06% 4.14% -2.16% 3.64% -10.86% 26.54% -
  Horiz. % 179.94% 119.12% 114.38% 116.90% 112.80% 126.54% 100.00%
P/EPS 364.29 376.32 -738.10 62.02 472.97 118.75 99.58 137.61%
  QoQ % -3.20% 150.98% -1,290.10% -86.89% 298.29% 19.25% -
  Horiz. % 365.83% 377.91% -741.21% 62.28% 474.96% 119.25% 100.00%
EY 0.27 0.27 -0.14 1.61 0.21 0.84 1.00 -58.26%
  QoQ % 0.00% 292.86% -108.70% 666.67% -75.00% -16.00% -
  Horiz. % 27.00% 27.00% -14.00% 161.00% 21.00% 84.00% 100.00%
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.93 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 138.71% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.49 1.40 1.52 1.56 1.79 1.91 2.18 -22.43%
  QoQ % 6.43% -7.89% -2.56% -12.85% -6.28% -12.39% -
  Horiz. % 68.35% 64.22% 69.72% 71.56% 82.11% 87.61% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 23/05/13 26/02/13 20/11/12 16/08/12 22/05/12 08/02/12 -
Price 1.4900 1.7000 1.2700 1.7600 1.7400 1.6000 2.2400 -
P/RPS 11.10 8.97 5.93 8.14 7.10 6.74 6.57 41.90%
  QoQ % 23.75% 51.26% -27.15% 14.65% 5.34% 2.59% -
  Horiz. % 168.95% 136.53% 90.26% 123.90% 108.07% 102.59% 100.00%
P/EPS 354.76 447.37 -604.76 68.22 470.27 100.00 103.27 127.84%
  QoQ % -20.70% 173.97% -986.48% -85.49% 370.27% -3.17% -
  Horiz. % 343.53% 433.20% -585.61% 66.06% 455.38% 96.83% 100.00%
EY 0.28 0.22 -0.17 1.47 0.21 1.00 0.97 -56.36%
  QoQ % 27.27% 229.41% -111.56% 600.00% -79.00% 3.09% -
  Horiz. % 28.87% 22.68% -17.53% 151.55% 21.65% 103.09% 100.00%
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.89 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 176.40% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.45 1.66 1.24 1.72 1.78 1.60 2.26 -25.63%
  QoQ % -12.65% 33.87% -27.91% -3.37% 11.25% -29.20% -
  Horiz. % 64.16% 73.45% 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.
 


 

334  273  534  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.090.00 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers