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.
 


 

345  208  519  1190 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 ARBB 0.33+0.01 
 HSI-H8F 0.265-0.055 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers