Highlights

[MRCB] QoQ Quarter Result on 2014-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -119.26%    YoY -     -337.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 374,062 530,280 404,185 487,171 497,262 325,685 204,649 49.44%
  QoQ % -29.46% 31.20% -17.03% -2.03% 52.68% 59.14% -
  Horiz. % 182.78% 259.12% 197.50% 238.05% 242.98% 159.14% 100.00%
PBT 25,326 91,950 252,459 16,631 41,316 138,763 23,908 3.91%
  QoQ % -72.46% -63.58% 1,418.00% -59.75% -70.23% 480.40% -
  Horiz. % 105.93% 384.60% 1,055.96% 69.56% 172.81% 580.40% 100.00%
Tax -17,536 -18,502 -3,696 -9,747 -7,904 -14,760 -4,688 140.78%
  QoQ % 5.22% -400.60% 62.08% -23.32% 46.45% -214.85% -
  Horiz. % 374.06% 394.67% 78.84% 207.91% 168.60% 314.85% 100.00%
NP 7,790 73,448 248,763 6,884 33,412 124,003 19,220 -45.20%
  QoQ % -89.39% -70.47% 3,513.64% -79.40% -73.06% 545.18% -
  Horiz. % 40.53% 382.14% 1,294.29% 35.82% 173.84% 645.18% 100.00%
NP to SH 5,638 60,104 237,861 -5,275 27,393 118,531 11,985 -39.49%
  QoQ % -90.62% -74.73% 4,609.21% -119.26% -76.89% 888.99% -
  Horiz. % 47.04% 501.49% 1,984.66% -44.01% 228.56% 988.99% 100.00%
Tax Rate 69.24 % 20.12 % 1.46 % 58.61 % 19.13 % 10.64 % 19.61 % 131.70%
  QoQ % 244.14% 1,278.08% -97.51% 206.38% 79.79% -45.74% -
  Horiz. % 353.09% 102.60% 7.45% 298.88% 97.55% 54.26% 100.00%
Total Cost 366,272 456,832 155,422 480,287 463,850 201,682 185,429 57.36%
  QoQ % -19.82% 193.93% -67.64% 3.54% 129.99% 8.77% -
  Horiz. % 197.53% 246.36% 83.82% 259.01% 250.15% 108.77% 100.00%
Net Worth 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 20.21%
  QoQ % -3.10% 3.03% 13.27% -0.22% 5.64% 10.60% -
  Horiz. % 131.84% 136.06% 132.06% 116.59% 116.84% 110.60% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 43,958 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 1,701,204 20.21%
  QoQ % -3.10% 3.03% 13.27% -0.22% 5.64% 10.60% -
  Horiz. % 131.84% 136.06% 132.06% 116.59% 116.84% 110.60% 100.00%
NOSH 1,761,875 1,788,809 1,783,065 1,758,333 1,755,961 1,657,776 1,664,583 3.86%
  QoQ % -1.51% 0.32% 1.41% 0.14% 5.92% -0.41% -
  Horiz. % 105.84% 107.46% 107.12% 105.63% 105.49% 99.59% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.08 % 13.85 % 61.55 % 1.41 % 6.72 % 38.07 % 9.39 % -63.36%
  QoQ % -84.98% -77.50% 4,265.25% -79.02% -82.35% 305.43% -
  Horiz. % 22.15% 147.50% 655.48% 15.02% 71.57% 405.43% 100.00%
ROE 0.25 % 2.60 % 10.59 % -0.27 % 1.38 % 6.30 % 0.70 % -49.63%
  QoQ % -90.38% -75.45% 4,022.22% -119.57% -78.10% 800.00% -
  Horiz. % 35.71% 371.43% 1,512.86% -38.57% 197.14% 900.00% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 21.23 29.64 22.67 27.71 28.32 19.65 12.29 43.92%
  QoQ % -28.37% 30.75% -18.19% -2.15% 44.12% 59.89% -
  Horiz. % 172.74% 241.17% 184.46% 225.47% 230.43% 159.89% 100.00%
EPS 0.32 3.36 13.34 -0.30 1.56 7.15 0.72 -41.73%
  QoQ % -90.48% -74.81% 4,546.67% -119.23% -78.18% 893.06% -
  Horiz. % 44.44% 466.67% 1,852.78% -41.67% 216.67% 993.06% 100.00%
DPS 0.00 0.00 0.00 2.50 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 1.2730 1.2940 1.2600 1.1280 1.1320 1.1350 1.0220 15.75%
  QoQ % -1.62% 2.70% 11.70% -0.35% -0.26% 11.06% -
  Horiz. % 124.56% 126.61% 123.29% 110.37% 110.76% 111.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.48 12.02 9.16 11.04 11.27 7.38 4.64 49.43%
  QoQ % -29.45% 31.22% -17.03% -2.04% 52.71% 59.05% -
  Horiz. % 182.76% 259.05% 197.41% 237.93% 242.89% 159.05% 100.00%
EPS 0.13 1.36 5.39 -0.12 0.62 2.69 0.27 -38.54%
  QoQ % -90.44% -74.77% 4,591.67% -119.35% -76.95% 896.30% -
  Horiz. % 48.15% 503.70% 1,996.30% -44.44% 229.63% 996.30% 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 0.5084 0.5246 0.5092 0.4495 0.4505 0.4265 0.3856 20.22%
  QoQ % -3.09% 3.02% 13.28% -0.22% 5.63% 10.61% -
  Horiz. % 131.85% 136.05% 132.05% 116.57% 116.83% 110.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.1800 1.1800 1.2500 1.2200 1.6400 1.7100 1.6400 -
P/RPS 5.56 3.98 5.51 4.40 5.79 8.70 13.34 -44.17%
  QoQ % 39.70% -27.77% 25.23% -24.01% -33.45% -34.78% -
  Horiz. % 41.68% 29.84% 41.30% 32.98% 43.40% 65.22% 100.00%
P/EPS 368.75 35.12 9.37 -406.67 105.13 23.92 227.78 37.83%
  QoQ % 949.97% 274.81% 102.30% -486.83% 339.51% -89.50% -
  Horiz. % 161.89% 15.42% 4.11% -178.54% 46.15% 10.50% 100.00%
EY 0.27 2.85 10.67 -0.25 0.95 4.18 0.44 -27.77%
  QoQ % -90.53% -73.29% 4,368.00% -126.32% -77.27% 850.00% -
  Horiz. % 61.36% 647.73% 2,425.00% -56.82% 215.91% 950.00% 100.00%
DY 0.00 0.00 0.00 2.05 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 0.93 0.91 0.99 1.08 1.45 1.51 1.60 -30.33%
  QoQ % 2.20% -8.08% -8.33% -25.52% -3.97% -5.63% -
  Horiz. % 58.12% 56.88% 61.87% 67.50% 90.62% 94.38% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 22/08/14 19/05/14 -
Price 1.3700 0.8300 1.3200 1.4000 1.4900 1.6800 1.5300 -
P/RPS 6.45 2.80 5.82 5.05 5.26 8.55 12.44 -35.43%
  QoQ % 130.36% -51.89% 15.25% -3.99% -38.48% -31.27% -
  Horiz. % 51.85% 22.51% 46.78% 40.59% 42.28% 68.73% 100.00%
P/EPS 428.13 24.70 9.90 -466.67 95.51 23.50 212.50 59.45%
  QoQ % 1,633.32% 149.49% 102.12% -588.61% 306.43% -88.94% -
  Horiz. % 201.47% 11.62% 4.66% -219.61% 44.95% 11.06% 100.00%
EY 0.23 4.05 10.11 -0.21 1.05 4.26 0.47 -37.87%
  QoQ % -94.32% -59.94% 4,914.29% -120.00% -75.35% 806.38% -
  Horiz. % 48.94% 861.70% 2,151.06% -44.68% 223.40% 906.38% 100.00%
DY 0.00 0.00 0.00 1.79 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 1.08 0.64 1.05 1.24 1.32 1.48 1.50 -19.65%
  QoQ % 68.75% -39.05% -15.32% -6.06% -10.81% -1.33% -
  Horiz. % 72.00% 42.67% 70.00% 82.67% 88.00% 98.67% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers