Highlights

[MRCB] QoQ Quarter Result on 2014-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 18-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -76.89%    YoY -     122.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 530,280 404,185 487,171 497,262 325,685 204,649 369,004 27.43%
  QoQ % 31.20% -17.03% -2.03% 52.68% 59.14% -44.54% -
  Horiz. % 143.71% 109.53% 132.02% 134.76% 88.26% 55.46% 100.00%
PBT 91,950 252,459 16,631 41,316 138,763 23,908 19,321 183.74%
  QoQ % -63.58% 1,418.00% -59.75% -70.23% 480.40% 23.74% -
  Horiz. % 475.91% 1,306.66% 86.08% 213.84% 718.20% 123.74% 100.00%
Tax -18,502 -3,696 -9,747 -7,904 -14,760 -4,688 -8,304 70.84%
  QoQ % -400.60% 62.08% -23.32% 46.45% -214.85% 43.55% -
  Horiz. % 222.81% 44.51% 117.38% 95.18% 177.75% 56.45% 100.00%
NP 73,448 248,763 6,884 33,412 124,003 19,220 11,017 255.46%
  QoQ % -70.47% 3,513.64% -79.40% -73.06% 545.18% 74.46% -
  Horiz. % 666.68% 2,257.99% 62.49% 303.28% 1,125.56% 174.46% 100.00%
NP to SH 60,104 237,861 -5,275 27,393 118,531 11,985 2,217 807.92%
  QoQ % -74.73% 4,609.21% -119.26% -76.89% 888.99% 440.60% -
  Horiz. % 2,711.05% 10,728.96% -237.93% 1,235.59% 5,346.46% 540.60% 100.00%
Tax Rate 20.12 % 1.46 % 58.61 % 19.13 % 10.64 % 19.61 % 42.98 % -39.79%
  QoQ % 1,278.08% -97.51% 206.38% 79.79% -45.74% -54.37% -
  Horiz. % 46.81% 3.40% 136.37% 44.51% 24.76% 45.63% 100.00%
Total Cost 456,832 155,422 480,287 463,850 201,682 185,429 357,987 17.70%
  QoQ % 193.93% -67.64% 3.54% 129.99% 8.77% -48.20% -
  Horiz. % 127.61% 43.42% 134.16% 129.57% 56.34% 51.80% 100.00%
Net Worth 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 21.44%
  QoQ % 3.03% 13.27% -0.22% 5.64% 10.60% -1.72% -
  Horiz. % 133.72% 129.79% 114.58% 114.83% 108.70% 98.28% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 43,958 - - - 17,053 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 257.76% 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% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 21.44%
  QoQ % 3.03% 13.27% -0.22% 5.64% 10.60% -1.72% -
  Horiz. % 133.72% 129.79% 114.58% 114.83% 108.70% 98.28% 100.00%
NOSH 1,788,809 1,783,065 1,758,333 1,755,961 1,657,776 1,664,583 1,705,384 3.24%
  QoQ % 0.32% 1.41% 0.14% 5.92% -0.41% -2.39% -
  Horiz. % 104.89% 104.56% 103.10% 102.97% 97.21% 97.61% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 13.85 % 61.55 % 1.41 % 6.72 % 38.07 % 9.39 % 2.99 % 178.66%
  QoQ % -77.50% 4,265.25% -79.02% -82.35% 305.43% 214.05% -
  Horiz. % 463.21% 2,058.53% 47.16% 224.75% 1,273.24% 314.05% 100.00%
ROE 2.60 % 10.59 % -0.27 % 1.38 % 6.30 % 0.70 % 0.13 % 640.86%
  QoQ % -75.45% 4,022.22% -119.57% -78.10% 800.00% 438.46% -
  Horiz. % 2,000.00% 8,146.15% -207.69% 1,061.54% 4,846.15% 538.46% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 29.64 22.67 27.71 28.32 19.65 12.29 21.64 23.40%
  QoQ % 30.75% -18.19% -2.15% 44.12% 59.89% -43.21% -
  Horiz. % 136.97% 104.76% 128.05% 130.87% 90.80% 56.79% 100.00%
EPS 3.36 13.34 -0.30 1.56 7.15 0.72 0.13 779.40%
  QoQ % -74.81% 4,546.67% -119.23% -78.18% 893.06% 453.85% -
  Horiz. % 2,584.62% 10,261.54% -230.77% 1,200.00% 5,500.00% 553.85% 100.00%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 250.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2940 1.2600 1.1280 1.1320 1.1350 1.0220 1.0150 17.63%
  QoQ % 2.70% 11.70% -0.35% -0.26% 11.06% 0.69% -
  Horiz. % 127.49% 124.14% 111.13% 111.53% 111.82% 100.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.02 9.16 11.04 11.27 7.38 4.64 8.36 27.47%
  QoQ % 31.22% -17.03% -2.04% 52.71% 59.05% -44.50% -
  Horiz. % 143.78% 109.57% 132.06% 134.81% 88.28% 55.50% 100.00%
EPS 1.36 5.39 -0.12 0.62 2.69 0.27 0.05 809.93%
  QoQ % -74.77% 4,591.67% -119.35% -76.95% 896.30% 440.00% -
  Horiz. % 2,720.00% 10,780.00% -240.00% 1,240.00% 5,380.00% 540.00% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.39 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 256.41% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5246 0.5092 0.4495 0.4505 0.4265 0.3856 0.3923 21.44%
  QoQ % 3.02% 13.28% -0.22% 5.63% 10.61% -1.71% -
  Horiz. % 133.72% 129.80% 114.58% 114.84% 108.72% 98.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.1800 1.2500 1.2200 1.6400 1.7100 1.6400 1.2900 -
P/RPS 3.98 5.51 4.40 5.79 8.70 13.34 5.96 -23.66%
  QoQ % -27.77% 25.23% -24.01% -33.45% -34.78% 123.83% -
  Horiz. % 66.78% 92.45% 73.83% 97.15% 145.97% 223.83% 100.00%
P/EPS 35.12 9.37 -406.67 105.13 23.92 227.78 992.31 -89.29%
  QoQ % 274.81% 102.30% -486.83% 339.51% -89.50% -77.05% -
  Horiz. % 3.54% 0.94% -40.98% 10.59% 2.41% 22.95% 100.00%
EY 2.85 10.67 -0.25 0.95 4.18 0.44 0.10 838.77%
  QoQ % -73.29% 4,368.00% -126.32% -77.27% 850.00% 340.00% -
  Horiz. % 2,850.00% 10,670.00% -250.00% 950.00% 4,180.00% 440.00% 100.00%
DY 0.00 0.00 2.05 0.00 0.00 0.00 0.78 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 262.82% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.91 0.99 1.08 1.45 1.51 1.60 1.27 -19.97%
  QoQ % -8.08% -8.33% -25.52% -3.97% -5.63% 25.98% -
  Horiz. % 71.65% 77.95% 85.04% 114.17% 118.90% 125.98% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 25/02/14 -
Price 0.8300 1.3200 1.4000 1.4900 1.6800 1.5300 1.5700 -
P/RPS 2.80 5.82 5.05 5.26 8.55 12.44 7.26 -47.11%
  QoQ % -51.89% 15.25% -3.99% -38.48% -31.27% 71.35% -
  Horiz. % 38.57% 80.17% 69.56% 72.45% 117.77% 171.35% 100.00%
P/EPS 24.70 9.90 -466.67 95.51 23.50 212.50 1,207.69 -92.57%
  QoQ % 149.49% 102.12% -588.61% 306.43% -88.94% -82.40% -
  Horiz. % 2.05% 0.82% -38.64% 7.91% 1.95% 17.60% 100.00%
EY 4.05 10.11 -0.21 1.05 4.26 0.47 0.08 1,278.37%
  QoQ % -59.94% 4,914.29% -120.00% -75.35% 806.38% 487.50% -
  Horiz. % 5,062.50% 12,637.50% -262.50% 1,312.50% 5,325.00% 587.50% 100.00%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.64 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 279.69% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 1.05 1.24 1.32 1.48 1.50 1.55 -44.64%
  QoQ % -39.05% -15.32% -6.06% -10.81% -1.33% -3.23% -
  Horiz. % 41.29% 67.74% 80.00% 85.16% 95.48% 96.77% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
8. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
PARTNERS & BROKERS