Highlights

[MRCB] QoQ Quarter Result on 2013-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     101.81%    YoY -     174.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 497,262 325,685 204,649 369,004 159,728 185,731 262,034 53.22%
  QoQ % 52.68% 59.14% -44.54% 131.02% -14.00% -29.12% -
  Horiz. % 189.77% 124.29% 78.10% 140.82% 60.96% 70.88% 100.00%
PBT 41,316 138,763 23,908 19,321 -139,736 13,113 5,082 303.80%
  QoQ % -70.23% 480.40% 23.74% 113.83% -1,165.63% 158.03% -
  Horiz. % 812.99% 2,730.48% 470.44% 380.18% -2,749.63% 258.03% 100.00%
Tax -7,904 -14,760 -4,688 -8,304 -948 -5,019 -1,460 208.00%
  QoQ % 46.45% -214.85% 43.55% -775.95% 81.11% -243.77% -
  Horiz. % 541.37% 1,010.96% 321.10% 568.77% 64.93% 343.77% 100.00%
NP 33,412 124,003 19,220 11,017 -140,684 8,094 3,622 339.25%
  QoQ % -73.06% 545.18% 74.46% 107.83% -1,838.13% 123.47% -
  Horiz. % 922.47% 3,423.61% 530.65% 304.17% -3,884.15% 223.47% 100.00%
NP to SH 27,393 118,531 11,985 2,217 -122,410 5,809 5,252 200.45%
  QoQ % -76.89% 888.99% 440.60% 101.81% -2,207.25% 10.61% -
  Horiz. % 521.57% 2,256.87% 228.20% 42.21% -2,330.73% 110.61% 100.00%
Tax Rate 19.13 % 10.64 % 19.61 % 42.98 % - % 38.27 % 28.73 % -23.73%
  QoQ % 79.79% -45.74% -54.37% 0.00% 0.00% 33.21% -
  Horiz. % 66.59% 37.03% 68.26% 149.60% 0.00% 133.21% 100.00%
Total Cost 463,850 201,682 185,429 357,987 300,412 177,637 258,412 47.65%
  QoQ % 129.99% 8.77% -48.20% 19.17% 69.12% -31.26% -
  Horiz. % 179.50% 78.05% 71.76% 138.53% 116.25% 68.74% 100.00%
Net Worth 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 25.39%
  QoQ % 5.64% 10.60% -1.72% 14.88% 6.07% 0.36% -
  Horiz. % 140.45% 132.95% 120.20% 122.31% 106.46% 100.36% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 17,053 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 1,415,275 25.39%
  QoQ % 5.64% 10.60% -1.72% 14.88% 6.07% 0.36% -
  Horiz. % 140.45% 132.95% 120.20% 122.31% 106.46% 100.36% 100.00%
NOSH 1,755,961 1,657,776 1,664,583 1,705,384 1,487,363 1,383,095 1,382,105 17.29%
  QoQ % 5.92% -0.41% -2.39% 14.66% 7.54% 0.07% -
  Horiz. % 127.05% 119.95% 120.44% 123.39% 107.62% 100.07% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.72 % 38.07 % 9.39 % 2.99 % -88.08 % 4.36 % 1.38 % 187.02%
  QoQ % -82.35% 305.43% 214.05% 103.39% -2,120.18% 215.94% -
  Horiz. % 486.96% 2,758.70% 680.43% 216.67% -6,382.61% 315.94% 100.00%
ROE 1.38 % 6.30 % 0.70 % 0.13 % -8.12 % 0.41 % 0.37 % 140.31%
  QoQ % -78.10% 800.00% 438.46% 101.60% -2,080.49% 10.81% -
  Horiz. % 372.97% 1,702.70% 189.19% 35.14% -2,194.59% 110.81% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.32 19.65 12.29 21.64 10.74 13.43 18.96 30.64%
  QoQ % 44.12% 59.89% -43.21% 101.49% -20.03% -29.17% -
  Horiz. % 149.37% 103.64% 64.82% 114.14% 56.65% 70.83% 100.00%
EPS 1.56 7.15 0.72 0.13 -8.23 0.42 0.38 156.17%
  QoQ % -78.18% 893.06% 453.85% 101.58% -2,059.52% 10.53% -
  Horiz. % 410.53% 1,881.58% 189.47% 34.21% -2,165.79% 110.53% 100.00%
DPS 0.00 0.00 0.00 1.00 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 1.1320 1.1350 1.0220 1.0150 1.0130 1.0270 1.0240 6.91%
  QoQ % -0.26% 11.06% 0.69% 0.20% -1.36% 0.29% -
  Horiz. % 110.55% 110.84% 99.80% 99.12% 98.93% 100.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 11.27 7.38 4.64 8.36 3.62 4.21 5.94 53.20%
  QoQ % 52.71% 59.05% -44.50% 130.94% -14.01% -29.12% -
  Horiz. % 189.73% 124.24% 78.11% 140.74% 60.94% 70.88% 100.00%
EPS 0.62 2.69 0.27 0.05 -2.77 0.13 0.12 198.57%
  QoQ % -76.95% 896.30% 440.00% 101.81% -2,230.77% 8.33% -
  Horiz. % 516.67% 2,241.67% 225.00% 41.67% -2,308.33% 108.33% 100.00%
DPS 0.00 0.00 0.00 0.39 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 0.4505 0.4265 0.3856 0.3923 0.3415 0.3219 0.3208 25.38%
  QoQ % 5.63% 10.61% -1.71% 14.88% 6.09% 0.34% -
  Horiz. % 140.43% 132.95% 120.20% 122.29% 106.45% 100.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.6400 1.7100 1.6400 1.2900 1.4900 1.5300 1.4300 -
P/RPS 5.79 8.70 13.34 5.96 13.87 11.39 7.54 -16.13%
  QoQ % -33.45% -34.78% 123.83% -57.03% 21.77% 51.06% -
  Horiz. % 76.79% 115.38% 176.92% 79.05% 183.95% 151.06% 100.00%
P/EPS 105.13 23.92 227.78 992.31 -18.10 364.29 376.32 -57.23%
  QoQ % 339.51% -89.50% -77.05% 5,582.38% -104.97% -3.20% -
  Horiz. % 27.94% 6.36% 60.53% 263.69% -4.81% 96.80% 100.00%
EY 0.95 4.18 0.44 0.10 -5.52 0.27 0.27 131.16%
  QoQ % -77.27% 850.00% 340.00% 101.81% -2,144.44% 0.00% -
  Horiz. % 351.85% 1,548.15% 162.96% 37.04% -2,044.44% 100.00% 100.00%
DY 0.00 0.00 0.00 0.78 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 1.45 1.51 1.60 1.27 1.47 1.49 1.40 2.36%
  QoQ % -3.97% -5.63% 25.98% -13.61% -1.34% 6.43% -
  Horiz. % 103.57% 107.86% 114.29% 90.71% 105.00% 106.43% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 23/05/13 -
Price 1.4900 1.6800 1.5300 1.5700 1.3600 1.4900 1.7000 -
P/RPS 5.26 8.55 12.44 7.26 12.66 11.10 8.97 -29.92%
  QoQ % -38.48% -31.27% 71.35% -42.65% 14.05% 23.75% -
  Horiz. % 58.64% 95.32% 138.68% 80.94% 141.14% 123.75% 100.00%
P/EPS 95.51 23.50 212.50 1,207.69 -16.52 354.76 447.37 -64.25%
  QoQ % 306.43% -88.94% -82.40% 7,410.47% -104.66% -20.70% -
  Horiz. % 21.35% 5.25% 47.50% 269.95% -3.69% 79.30% 100.00%
EY 1.05 4.26 0.47 0.08 -6.05 0.28 0.22 183.20%
  QoQ % -75.35% 806.38% 487.50% 101.32% -2,260.71% 27.27% -
  Horiz. % 477.27% 1,936.36% 213.64% 36.36% -2,750.00% 127.27% 100.00%
DY 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% - - -
P/NAPS 1.32 1.48 1.50 1.55 1.34 1.45 1.66 -14.16%
  QoQ % -10.81% -1.33% -3.23% 15.67% -7.59% -12.65% -
  Horiz. % 79.52% 89.16% 90.36% 93.37% 80.72% 87.35% 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