Highlights

[MRCB] QoQ Quarter Result on 2012-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -26.47%    YoY -     2.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 303,075 299,812 341,508 328,624 473,881 286,352 234,841 18.44%
  QoQ % 1.09% -12.21% 3.92% -30.65% 65.49% 21.93% -
  Horiz. % 129.06% 127.67% 145.42% 139.93% 201.79% 121.93% 100.00%
PBT 32,418 47,148 18,834 35,602 46,561 20,493 23,146 25.05%
  QoQ % -31.24% 150.33% -47.10% -23.54% 127.20% -11.46% -
  Horiz. % 140.06% 203.70% 81.37% 153.81% 201.16% 88.54% 100.00%
Tax -23,345 -3,873 -8,615 -7,002 -10,590 -1,110 -3,777 234.94%
  QoQ % -502.76% 55.04% -23.04% 33.88% -854.05% 70.61% -
  Horiz. % 618.08% 102.54% 228.09% 185.39% 280.38% 29.39% 100.00%
NP 9,073 43,275 10,219 28,600 35,971 19,383 19,369 -39.55%
  QoQ % -79.03% 323.48% -64.27% -20.49% 85.58% 0.07% -
  Horiz. % 46.84% 223.42% 52.76% 147.66% 185.71% 100.07% 100.00%
NP to SH -2,972 35,782 5,157 22,155 30,132 14,735 17,979 -
  QoQ % -108.31% 593.85% -76.72% -26.47% 104.49% -18.04% -
  Horiz. % -16.53% 199.02% 28.68% 123.23% 167.60% 81.96% 100.00%
Tax Rate 72.01 % 8.21 % 45.74 % 19.67 % 22.74 % 5.42 % 16.32 % 167.81%
  QoQ % 777.10% -82.05% 132.54% -13.50% 319.56% -66.79% -
  Horiz. % 441.24% 50.31% 280.27% 120.53% 139.34% 33.21% 100.00%
Total Cost 294,002 256,537 331,289 300,024 437,910 266,969 215,472 22.90%
  QoQ % 14.60% -22.56% 10.42% -31.49% 64.03% 23.90% -
  Horiz. % 136.45% 119.06% 153.75% 139.24% 203.23% 123.90% 100.00%
Net Worth 1,446,373 1,418,797 1,360,332 1,380,810 1,379,424 0 0 -
  QoQ % 1.94% 4.30% -1.48% 0.10% 0.00% 0.00% -
  Horiz. % 104.85% 102.85% 98.62% 100.10% 100.00% - -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 28,304 - - - 27,782 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.88% 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% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,446,373 1,418,797 1,360,332 1,380,810 1,379,424 0 0 -
  QoQ % 1.94% 4.30% -1.48% 0.10% 0.00% 0.00% -
  Horiz. % 104.85% 102.85% 98.62% 100.10% 100.00% - -
NOSH 1,415,238 1,386,899 1,393,783 1,384,687 1,389,148 1,392,077 1,388,759 1.26%
  QoQ % 2.04% -0.49% 0.66% -0.32% -0.21% 0.24% -
  Horiz. % 101.91% 99.87% 100.36% 99.71% 100.03% 100.24% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.99 % 14.43 % 2.99 % 8.70 % 7.59 % 6.77 % 8.25 % -49.01%
  QoQ % -79.28% 382.61% -65.63% 14.62% 12.11% -17.94% -
  Horiz. % 36.24% 174.91% 36.24% 105.45% 92.00% 82.06% 100.00%
ROE -0.21 % 2.52 % 0.38 % 1.60 % 2.18 % - % - % -
  QoQ % -108.33% 563.16% -76.25% -26.61% 0.00% 0.00% -
  Horiz. % -9.63% 115.60% 17.43% 73.39% 100.00% - -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.42 21.62 24.50 23.73 34.11 20.57 16.91 16.99%
  QoQ % -0.93% -11.76% 3.24% -30.43% 65.82% 21.64% -
  Horiz. % 126.67% 127.85% 144.88% 140.33% 201.71% 121.64% 100.00%
EPS -0.21 2.58 0.37 1.60 2.17 1.06 1.30 -
  QoQ % -108.14% 597.30% -76.88% -26.27% 104.72% -18.46% -
  Horiz. % -16.15% 198.46% 28.46% 123.08% 166.92% 81.54% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0220 1.0230 0.9760 0.9972 0.9930 0.0000 0.0000 -
  QoQ % -0.10% 4.82% -2.13% 0.42% 0.00% 0.00% -
  Horiz. % 102.92% 103.02% 98.29% 100.42% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.87 6.80 7.74 7.45 10.74 6.49 5.32 18.49%
  QoQ % 1.03% -12.14% 3.89% -30.63% 65.49% 21.99% -
  Horiz. % 129.14% 127.82% 145.49% 140.04% 201.88% 121.99% 100.00%
EPS -0.07 0.81 0.12 0.50 0.68 0.33 0.41 -
  QoQ % -108.64% 575.00% -76.00% -26.47% 106.06% -19.51% -
  Horiz. % -17.07% 197.56% 29.27% 121.95% 165.85% 80.49% 100.00%
DPS 0.64 0.00 0.00 0.00 0.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.59% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3278 0.3216 0.3083 0.3130 0.3126 0.0000 0.0000 -
  QoQ % 1.93% 4.31% -1.50% 0.13% 0.00% 0.00% -
  Horiz. % 104.86% 102.88% 98.62% 100.13% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.5500 1.6000 1.7500 1.9000 2.1600 1.6800 2.2300 -
P/RPS 7.24 7.40 7.14 8.01 6.33 8.17 13.19 -32.84%
  QoQ % -2.16% 3.64% -10.86% 26.54% -22.52% -38.06% -
  Horiz. % 54.89% 56.10% 54.13% 60.73% 47.99% 61.94% 100.00%
P/EPS -738.10 62.02 472.97 118.75 99.58 158.72 172.25 -
  QoQ % -1,290.10% -86.89% 298.29% 19.25% -37.26% -7.85% -
  Horiz. % -428.51% 36.01% 274.58% 68.94% 57.81% 92.15% 100.00%
EY -0.14 1.61 0.21 0.84 1.00 0.63 0.58 -
  QoQ % -108.70% 666.67% -75.00% -16.00% 58.73% 8.62% -
  Horiz. % -24.14% 277.59% 36.21% 144.83% 172.41% 108.62% 100.00%
DY 1.29 0.00 0.00 0.00 0.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.71% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.52 1.56 1.79 1.91 2.18 0.00 0.00 -
  QoQ % -2.56% -12.85% -6.28% -12.39% 0.00% 0.00% -
  Horiz. % 69.72% 71.56% 82.11% 87.61% 100.00% - -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 16/08/12 22/05/12 08/02/12 25/11/11 11/08/11 -
Price 1.2700 1.7600 1.7400 1.6000 2.2400 1.8900 2.2300 -
P/RPS 5.93 8.14 7.10 6.74 6.57 9.19 13.19 -41.17%
  QoQ % -27.15% 14.65% 5.34% 2.59% -28.51% -30.33% -
  Horiz. % 44.96% 61.71% 53.83% 51.10% 49.81% 69.67% 100.00%
P/EPS -604.76 68.22 470.27 100.00 103.27 178.56 172.25 -
  QoQ % -986.48% -85.49% 370.27% -3.17% -42.17% 3.66% -
  Horiz. % -351.09% 39.61% 273.02% 58.06% 59.95% 103.66% 100.00%
EY -0.17 1.47 0.21 1.00 0.97 0.56 0.58 -
  QoQ % -111.56% 600.00% -79.00% 3.09% 73.21% -3.45% -
  Horiz. % -29.31% 253.45% 36.21% 172.41% 167.24% 96.55% 100.00%
DY 1.57 0.00 0.00 0.00 0.89 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.40% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.24 1.72 1.78 1.60 2.26 0.00 0.00 -
  QoQ % -27.91% -3.37% 11.25% -29.20% 0.00% 0.00% -
  Horiz. % 54.87% 76.11% 78.76% 70.80% 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