Highlights

[MRCB] QoQ Quarter Result on 2011-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 08-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     104.49%    YoY -     -27.40%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 299,812 341,508 328,624 473,881 286,352 234,841 221,497 22.30%
  QoQ % -12.21% 3.92% -30.65% 65.49% 21.93% 6.02% -
  Horiz. % 135.36% 154.18% 148.36% 213.94% 129.28% 106.02% 100.00%
PBT 47,148 18,834 35,602 46,561 20,493 23,146 24,036 56.51%
  QoQ % 150.33% -47.10% -23.54% 127.20% -11.46% -3.70% -
  Horiz. % 196.16% 78.36% 148.12% 193.71% 85.26% 96.30% 100.00%
Tax -3,873 -8,615 -7,002 -10,590 -1,110 -3,777 151 -
  QoQ % 55.04% -23.04% 33.88% -854.05% 70.61% -2,601.32% -
  Horiz. % -2,564.90% -5,705.30% -4,637.09% -7,013.25% -735.10% -2,501.32% 100.00%
NP 43,275 10,219 28,600 35,971 19,383 19,369 24,187 47.22%
  QoQ % 323.48% -64.27% -20.49% 85.58% 0.07% -19.92% -
  Horiz. % 178.92% 42.25% 118.25% 148.72% 80.14% 80.08% 100.00%
NP to SH 35,782 5,157 22,155 30,132 14,735 17,979 21,602 39.87%
  QoQ % 593.85% -76.72% -26.47% 104.49% -18.04% -16.77% -
  Horiz. % 165.64% 23.87% 102.56% 139.49% 68.21% 83.23% 100.00%
Tax Rate 8.21 % 45.74 % 19.67 % 22.74 % 5.42 % 16.32 % -0.63 % -
  QoQ % -82.05% 132.54% -13.50% 319.56% -66.79% 2,690.48% -
  Horiz. % -1,303.17% -7,260.32% -3,122.22% -3,609.52% -860.32% -2,590.48% 100.00%
Total Cost 256,537 331,289 300,024 437,910 266,969 215,472 197,310 19.07%
  QoQ % -22.56% 10.42% -31.49% 64.03% 23.90% 9.20% -
  Horiz. % 130.02% 167.90% 152.06% 221.94% 135.30% 109.20% 100.00%
Net Worth 1,418,797 1,360,332 1,380,810 1,379,424 0 0 1,309,967 5.45%
  QoQ % 4.30% -1.48% 0.10% 0.00% 0.00% 0.00% -
  Horiz. % 108.31% 103.84% 105.41% 105.30% 0.00% 0.00% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 27,782 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,418,797 1,360,332 1,380,810 1,379,424 0 0 1,309,967 5.45%
  QoQ % 4.30% -1.48% 0.10% 0.00% 0.00% 0.00% -
  Horiz. % 108.31% 103.84% 105.41% 105.30% 0.00% 0.00% 100.00%
NOSH 1,386,899 1,393,783 1,384,687 1,389,148 1,392,077 1,388,759 1,384,743 0.10%
  QoQ % -0.49% 0.66% -0.32% -0.21% 0.24% 0.29% -
  Horiz. % 100.16% 100.65% 100.00% 100.32% 100.53% 100.29% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.43 % 2.99 % 8.70 % 7.59 % 6.77 % 8.25 % 10.92 % 20.36%
  QoQ % 382.61% -65.63% 14.62% 12.11% -17.94% -24.45% -
  Horiz. % 132.14% 27.38% 79.67% 69.51% 62.00% 75.55% 100.00%
ROE 2.52 % 0.38 % 1.60 % 2.18 % - % - % 1.65 % 32.52%
  QoQ % 563.16% -76.25% -26.61% 0.00% 0.00% 0.00% -
  Horiz. % 152.73% 23.03% 96.97% 132.12% 0.00% 0.00% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.62 24.50 23.73 34.11 20.57 16.91 16.00 22.16%
  QoQ % -11.76% 3.24% -30.43% 65.82% 21.64% 5.69% -
  Horiz. % 135.12% 153.12% 148.31% 213.19% 128.56% 105.69% 100.00%
EPS 2.58 0.37 1.60 2.17 1.06 1.30 1.56 39.72%
  QoQ % 597.30% -76.88% -26.27% 104.72% -18.46% -16.67% -
  Horiz. % 165.38% 23.72% 102.56% 139.10% 67.95% 83.33% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0230 0.9760 0.9972 0.9930 0.0000 0.0000 0.9460 5.34%
  QoQ % 4.82% -2.13% 0.42% 0.00% 0.00% 0.00% -
  Horiz. % 108.14% 103.17% 105.41% 104.97% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 6.80 7.74 7.45 10.74 6.49 5.32 5.02 22.36%
  QoQ % -12.14% 3.89% -30.63% 65.49% 21.99% 5.98% -
  Horiz. % 135.46% 154.18% 148.41% 213.94% 129.28% 105.98% 100.00%
EPS 0.81 0.12 0.50 0.68 0.33 0.41 0.49 39.68%
  QoQ % 575.00% -76.00% -26.47% 106.06% -19.51% -16.33% -
  Horiz. % 165.31% 24.49% 102.04% 138.78% 67.35% 83.67% 100.00%
DPS 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.3216 0.3083 0.3130 0.3126 0.0000 0.0000 0.2969 5.46%
  QoQ % 4.31% -1.50% 0.13% 0.00% 0.00% 0.00% -
  Horiz. % 108.32% 103.84% 105.42% 105.29% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.6000 1.7500 1.9000 2.1600 1.6800 2.2300 2.2000 -
P/RPS 7.40 7.14 8.01 6.33 8.17 13.19 13.75 -33.76%
  QoQ % 3.64% -10.86% 26.54% -22.52% -38.06% -4.07% -
  Horiz. % 53.82% 51.93% 58.25% 46.04% 59.42% 95.93% 100.00%
P/EPS 62.02 472.97 118.75 99.58 158.72 172.25 141.03 -42.08%
  QoQ % -86.89% 298.29% 19.25% -37.26% -7.85% 22.14% -
  Horiz. % 43.98% 335.37% 84.20% 70.61% 112.54% 122.14% 100.00%
EY 1.61 0.21 0.84 1.00 0.63 0.58 0.71 72.34%
  QoQ % 666.67% -75.00% -16.00% 58.73% 8.62% -18.31% -
  Horiz. % 226.76% 29.58% 118.31% 140.85% 88.73% 81.69% 100.00%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.56 1.79 1.91 2.18 0.00 0.00 2.33 -23.41%
  QoQ % -12.85% -6.28% -12.39% 0.00% 0.00% 0.00% -
  Horiz. % 66.95% 76.82% 81.97% 93.56% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 16/08/12 22/05/12 08/02/12 25/11/11 11/08/11 26/05/11 -
Price 1.7600 1.7400 1.6000 2.2400 1.8900 2.2300 2.1600 -
P/RPS 8.14 7.10 6.74 6.57 9.19 13.19 13.50 -28.56%
  QoQ % 14.65% 5.34% 2.59% -28.51% -30.33% -2.30% -
  Horiz. % 60.30% 52.59% 49.93% 48.67% 68.07% 97.70% 100.00%
P/EPS 68.22 470.27 100.00 103.27 178.56 172.25 138.46 -37.54%
  QoQ % -85.49% 370.27% -3.17% -42.17% 3.66% 24.40% -
  Horiz. % 49.27% 339.64% 72.22% 74.58% 128.96% 124.40% 100.00%
EY 1.47 0.21 1.00 0.97 0.56 0.58 0.72 60.73%
  QoQ % 600.00% -79.00% 3.09% 73.21% -3.45% -19.44% -
  Horiz. % 204.17% 29.17% 138.89% 134.72% 77.78% 80.56% 100.00%
DY 0.00 0.00 0.00 0.89 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.72 1.78 1.60 2.26 0.00 0.00 2.28 -17.09%
  QoQ % -3.37% 11.25% -29.20% 0.00% 0.00% 0.00% -
  Horiz. % 75.44% 78.07% 70.18% 99.12% 0.00% 0.00% 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.
 


 

317  361  488  1103 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 SANICHI 0.045-0.005 
 JAKS 1.27-0.03 
 TDM 0.31+0.005 
 FPGROUP 0.695+0.055 
 DGB-WB 0.01-0.005 
 SAPNRG 0.26-0.005 
 ARMADA 0.485+0.025 
 HSI-H8F 0.245+0.015 
 DGB 0.15+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers