Highlights

[MRCB] QoQ Quarter Result on 2012-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -108.31%    YoY -     -109.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 159,728 185,731 262,034 303,075 299,812 341,508 328,624 -38.15%
  QoQ % -14.00% -29.12% -13.54% 1.09% -12.21% 3.92% -
  Horiz. % 48.61% 56.52% 79.74% 92.23% 91.23% 103.92% 100.00%
PBT -139,736 13,113 5,082 32,418 47,148 18,834 35,602 -
  QoQ % -1,165.63% 158.03% -84.32% -31.24% 150.33% -47.10% -
  Horiz. % -392.49% 36.83% 14.27% 91.06% 132.43% 52.90% 100.00%
Tax -948 -5,019 -1,460 -23,345 -3,873 -8,615 -7,002 -73.60%
  QoQ % 81.11% -243.77% 93.75% -502.76% 55.04% -23.04% -
  Horiz. % 13.54% 71.68% 20.85% 333.40% 55.31% 123.04% 100.00%
NP -140,684 8,094 3,622 9,073 43,275 10,219 28,600 -
  QoQ % -1,838.13% 123.47% -60.08% -79.03% 323.48% -64.27% -
  Horiz. % -491.90% 28.30% 12.66% 31.72% 151.31% 35.73% 100.00%
NP to SH -122,410 5,809 5,252 -2,972 35,782 5,157 22,155 -
  QoQ % -2,207.25% 10.61% 276.72% -108.31% 593.85% -76.72% -
  Horiz. % -552.52% 26.22% 23.71% -13.41% 161.51% 23.28% 100.00%
Tax Rate - % 38.27 % 28.73 % 72.01 % 8.21 % 45.74 % 19.67 % -
  QoQ % 0.00% 33.21% -60.10% 777.10% -82.05% 132.54% -
  Horiz. % 0.00% 194.56% 146.06% 366.09% 41.74% 232.54% 100.00%
Total Cost 300,412 177,637 258,412 294,002 256,537 331,289 300,024 0.09%
  QoQ % 69.12% -31.26% -12.11% 14.60% -22.56% 10.42% -
  Horiz. % 100.13% 59.21% 86.13% 97.99% 85.51% 110.42% 100.00%
Net Worth 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 1,380,810 5.98%
  QoQ % 6.07% 0.36% -2.15% 1.94% 4.30% -1.48% -
  Horiz. % 109.12% 102.87% 102.50% 104.75% 102.75% 98.52% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 28,304 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 1,380,810 5.98%
  QoQ % 6.07% 0.36% -2.15% 1.94% 4.30% -1.48% -
  Horiz. % 109.12% 102.87% 102.50% 104.75% 102.75% 98.52% 100.00%
NOSH 1,487,363 1,383,095 1,382,105 1,415,238 1,386,899 1,393,783 1,384,687 4.88%
  QoQ % 7.54% 0.07% -2.34% 2.04% -0.49% 0.66% -
  Horiz. % 107.42% 99.89% 99.81% 102.21% 100.16% 100.66% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -88.08 % 4.36 % 1.38 % 2.99 % 14.43 % 2.99 % 8.70 % -
  QoQ % -2,120.18% 215.94% -53.85% -79.28% 382.61% -65.63% -
  Horiz. % -1,012.41% 50.11% 15.86% 34.37% 165.86% 34.37% 100.00%
ROE -8.12 % 0.41 % 0.37 % -0.21 % 2.52 % 0.38 % 1.60 % -
  QoQ % -2,080.49% 10.81% 276.19% -108.33% 563.16% -76.25% -
  Horiz. % -507.50% 25.62% 23.12% -13.12% 157.50% 23.75% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.74 13.43 18.96 21.42 21.62 24.50 23.73 -41.02%
  QoQ % -20.03% -29.17% -11.48% -0.93% -11.76% 3.24% -
  Horiz. % 45.26% 56.60% 79.90% 90.27% 91.11% 103.24% 100.00%
EPS -8.23 0.42 0.38 -0.21 2.58 0.37 1.60 -
  QoQ % -2,059.52% 10.53% 280.95% -108.14% 597.30% -76.88% -
  Horiz. % -514.38% 26.25% 23.75% -13.12% 161.25% 23.12% 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 1.0130 1.0270 1.0240 1.0220 1.0230 0.9760 0.9972 1.05%
  QoQ % -1.36% 0.29% 0.20% -0.10% 4.82% -2.13% -
  Horiz. % 101.58% 102.99% 102.69% 102.49% 102.59% 97.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.62 4.21 5.94 6.87 6.80 7.74 7.45 -38.17%
  QoQ % -14.01% -29.12% -13.54% 1.03% -12.14% 3.89% -
  Horiz. % 48.59% 56.51% 79.73% 92.21% 91.28% 103.89% 100.00%
EPS -2.77 0.13 0.12 -0.07 0.81 0.12 0.50 -
  QoQ % -2,230.77% 8.33% 271.43% -108.64% 575.00% -76.00% -
  Horiz. % -554.00% 26.00% 24.00% -14.00% 162.00% 24.00% 100.00%
DPS 0.00 0.00 0.00 0.64 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 0.3415 0.3219 0.3208 0.3278 0.3216 0.3083 0.3130 5.98%
  QoQ % 6.09% 0.34% -2.14% 1.93% 4.31% -1.50% -
  Horiz. % 109.11% 102.84% 102.49% 104.73% 102.75% 98.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.4900 1.5300 1.4300 1.5500 1.6000 1.7500 1.9000 -
P/RPS 13.87 11.39 7.54 7.24 7.40 7.14 8.01 44.15%
  QoQ % 21.77% 51.06% 4.14% -2.16% 3.64% -10.86% -
  Horiz. % 173.16% 142.20% 94.13% 90.39% 92.38% 89.14% 100.00%
P/EPS -18.10 364.29 376.32 -738.10 62.02 472.97 118.75 -
  QoQ % -104.97% -3.20% 150.98% -1,290.10% -86.89% 298.29% -
  Horiz. % -15.24% 306.77% 316.90% -621.56% 52.23% 398.29% 100.00%
EY -5.52 0.27 0.27 -0.14 1.61 0.21 0.84 -
  QoQ % -2,144.44% 0.00% 292.86% -108.70% 666.67% -75.00% -
  Horiz. % -657.14% 32.14% 32.14% -16.67% 191.67% 25.00% 100.00%
DY 0.00 0.00 0.00 1.29 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 1.47 1.49 1.40 1.52 1.56 1.79 1.91 -16.00%
  QoQ % -1.34% 6.43% -7.89% -2.56% -12.85% -6.28% -
  Horiz. % 76.96% 78.01% 73.30% 79.58% 81.68% 93.72% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 26/08/13 23/05/13 26/02/13 20/11/12 16/08/12 22/05/12 -
Price 1.3600 1.4900 1.7000 1.2700 1.7600 1.7400 1.6000 -
P/RPS 12.66 11.10 8.97 5.93 8.14 7.10 6.74 52.18%
  QoQ % 14.05% 23.75% 51.26% -27.15% 14.65% 5.34% -
  Horiz. % 187.83% 164.69% 133.09% 87.98% 120.77% 105.34% 100.00%
P/EPS -16.52 354.76 447.37 -604.76 68.22 470.27 100.00 -
  QoQ % -104.66% -20.70% 173.97% -986.48% -85.49% 370.27% -
  Horiz. % -16.52% 354.76% 447.37% -604.76% 68.22% 470.27% 100.00%
EY -6.05 0.28 0.22 -0.17 1.47 0.21 1.00 -
  QoQ % -2,260.71% 27.27% 229.41% -111.56% 600.00% -79.00% -
  Horiz. % -605.00% 28.00% 22.00% -17.00% 147.00% 21.00% 100.00%
DY 0.00 0.00 0.00 1.57 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 1.34 1.45 1.66 1.24 1.72 1.78 1.60 -11.14%
  QoQ % -7.59% -12.65% 33.87% -27.91% -3.37% 11.25% -
  Horiz. % 83.75% 90.62% 103.75% 77.50% 107.50% 111.25% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers