Highlights

[MRCB] QoQ Quarter Result on 2015-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -90.62%    YoY -     -79.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 389,191 436,015 388,200 374,062 530,280 404,185 487,171 -13.91%
  QoQ % -10.74% 12.32% 3.78% -29.46% 31.20% -17.03% -
  Horiz. % 79.89% 89.50% 79.68% 76.78% 108.85% 82.97% 100.00%
PBT 73,762 18,653 377 25,326 91,950 252,459 16,631 170.19%
  QoQ % 295.44% 4,847.75% -98.51% -72.46% -63.58% 1,418.00% -
  Horiz. % 443.52% 112.16% 2.27% 152.28% 552.88% 1,518.00% 100.00%
Tax -16,696 -5,193 33,651 -17,536 -18,502 -3,696 -9,747 43.21%
  QoQ % -221.51% -115.43% 291.90% 5.22% -400.60% 62.08% -
  Horiz. % 171.29% 53.28% -345.24% 179.91% 189.82% 37.92% 100.00%
NP 57,066 13,460 34,028 7,790 73,448 248,763 6,884 310.13%
  QoQ % 323.97% -60.44% 336.82% -89.39% -70.47% 3,513.64% -
  Horiz. % 828.97% 195.53% 494.31% 113.16% 1,066.94% 3,613.64% 100.00%
NP to SH 45,504 4,382 26,789 5,638 60,104 237,861 -5,275 -
  QoQ % 938.43% -83.64% 375.15% -90.62% -74.73% 4,609.21% -
  Horiz. % -862.64% -83.07% -507.85% -106.88% -1,139.41% -4,509.21% 100.00%
Tax Rate 22.63 % 27.84 % -8,926.00 % 69.24 % 20.12 % 1.46 % 58.61 % -47.01%
  QoQ % -18.71% 100.31% -12,991.39% 244.14% 1,278.08% -97.51% -
  Horiz. % 38.61% 47.50% -15,229.48% 118.14% 34.33% 2.49% 100.00%
Total Cost 332,125 422,555 354,172 366,272 456,832 155,422 480,287 -21.82%
  QoQ % -21.40% 19.31% -3.30% -19.82% 193.93% -67.64% -
  Horiz. % 69.15% 87.98% 73.74% 76.26% 95.12% 32.36% 100.00%
Net Worth 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 1,983,399 13.22%
  QoQ % 7.57% -1.70% 0.73% -3.10% 3.03% 13.27% -
  Horiz. % 120.45% 111.97% 113.91% 113.08% 116.70% 113.27% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 43,958 -
  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%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,388,959 2,220,797 2,259,205 2,242,866 2,314,719 2,246,663 1,983,399 13.22%
  QoQ % 7.57% -1.70% 0.73% -3.10% 3.03% 13.27% -
  Horiz. % 120.45% 111.97% 113.91% 113.08% 116.70% 113.27% 100.00%
NOSH 1,864,917 1,752,800 1,785,933 1,761,875 1,788,809 1,783,065 1,758,333 4.01%
  QoQ % 6.40% -1.86% 1.37% -1.51% 0.32% 1.41% -
  Horiz. % 106.06% 99.69% 101.57% 100.20% 101.73% 101.41% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 14.66 % 3.09 % 8.77 % 2.08 % 13.85 % 61.55 % 1.41 % 377.05%
  QoQ % 374.43% -64.77% 321.63% -84.98% -77.50% 4,265.25% -
  Horiz. % 1,039.72% 219.15% 621.99% 147.52% 982.27% 4,365.25% 100.00%
ROE 1.90 % 0.20 % 1.19 % 0.25 % 2.60 % 10.59 % -0.27 % -
  QoQ % 850.00% -83.19% 376.00% -90.38% -75.45% 4,022.22% -
  Horiz. % -703.70% -74.07% -440.74% -92.59% -962.96% -3,922.22% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 20.87 24.88 21.74 21.23 29.64 22.67 27.71 -17.23%
  QoQ % -16.12% 14.44% 2.40% -28.37% 30.75% -18.19% -
  Horiz. % 75.32% 89.79% 78.46% 76.61% 106.96% 81.81% 100.00%
EPS 2.44 0.25 1.50 0.32 3.36 13.34 -0.30 -
  QoQ % 876.00% -83.33% 368.75% -90.48% -74.81% 4,546.67% -
  Horiz. % -813.33% -83.33% -500.00% -106.67% -1,120.00% -4,446.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
  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%
NAPS 1.2810 1.2670 1.2650 1.2730 1.2940 1.2600 1.1280 8.86%
  QoQ % 1.10% 0.16% -0.63% -1.62% 2.70% 11.70% -
  Horiz. % 113.56% 112.32% 112.15% 112.85% 114.72% 111.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 8.82 9.88 8.80 8.48 12.02 9.16 11.04 -13.91%
  QoQ % -10.73% 12.27% 3.77% -29.45% 31.22% -17.03% -
  Horiz. % 79.89% 89.49% 79.71% 76.81% 108.88% 82.97% 100.00%
EPS 1.03 0.10 0.61 0.13 1.36 5.39 -0.12 -
  QoQ % 930.00% -83.61% 369.23% -90.44% -74.77% 4,591.67% -
  Horiz. % -858.33% -83.33% -508.33% -108.33% -1,133.33% -4,491.67% 100.00%
DPS 0.00 0.00 0.00 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% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5415 0.5033 0.5121 0.5084 0.5246 0.5092 0.4495 13.23%
  QoQ % 7.59% -1.72% 0.73% -3.09% 3.02% 13.28% -
  Horiz. % 120.47% 111.97% 113.93% 113.10% 116.71% 113.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.0600 1.2500 1.2800 1.1800 1.1800 1.2500 1.2200 -
P/RPS 5.08 5.03 5.89 5.56 3.98 5.51 4.40 10.06%
  QoQ % 0.99% -14.60% 5.94% 39.70% -27.77% 25.23% -
  Horiz. % 115.45% 114.32% 133.86% 126.36% 90.45% 125.23% 100.00%
P/EPS 43.44 500.00 85.33 368.75 35.12 9.37 -406.67 -
  QoQ % -91.31% 485.96% -76.86% 949.97% 274.81% 102.30% -
  Horiz. % -10.68% -122.95% -20.98% -90.68% -8.64% -2.30% 100.00%
EY 2.30 0.20 1.17 0.27 2.85 10.67 -0.25 -
  QoQ % 1,050.00% -82.91% 333.33% -90.53% -73.29% 4,368.00% -
  Horiz. % -920.00% -80.00% -468.00% -108.00% -1,140.00% -4,268.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
  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%
P/NAPS 0.83 0.99 1.01 0.93 0.91 0.99 1.08 -16.11%
  QoQ % -16.16% -1.98% 8.60% 2.20% -8.08% -8.33% -
  Horiz. % 76.85% 91.67% 93.52% 86.11% 84.26% 91.67% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 31/05/16 22/02/16 19/11/15 24/08/15 21/05/15 23/02/15 -
Price 1.2900 1.1600 1.2100 1.3700 0.8300 1.3200 1.4000 -
P/RPS 6.18 4.66 5.57 6.45 2.80 5.82 5.05 14.42%
  QoQ % 32.62% -16.34% -13.64% 130.36% -51.89% 15.25% -
  Horiz. % 122.38% 92.28% 110.30% 127.72% 55.45% 115.25% 100.00%
P/EPS 52.87 464.00 80.67 428.13 24.70 9.90 -466.67 -
  QoQ % -88.61% 475.18% -81.16% 1,633.32% 149.49% 102.12% -
  Horiz. % -11.33% -99.43% -17.29% -91.74% -5.29% -2.12% 100.00%
EY 1.89 0.22 1.24 0.23 4.05 10.11 -0.21 -
  QoQ % 759.09% -82.26% 439.13% -94.32% -59.94% 4,914.29% -
  Horiz. % -900.00% -104.76% -590.48% -109.52% -1,928.57% -4,814.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
  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%
P/NAPS 1.01 0.92 0.96 1.08 0.64 1.05 1.24 -12.79%
  QoQ % 9.78% -4.17% -11.11% 68.75% -39.05% -15.32% -
  Horiz. % 81.45% 74.19% 77.42% 87.10% 51.61% 84.68% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers