Highlights

[MRCB] QoQ Quarter Result on 2013-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 23-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     276.72%    YoY -     -76.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 369,004 159,728 185,731 262,034 303,075 299,812 341,508 5.28%
  QoQ % 131.02% -14.00% -29.12% -13.54% 1.09% -12.21% -
  Horiz. % 108.05% 46.77% 54.39% 76.73% 88.75% 87.79% 100.00%
PBT 19,321 -139,736 13,113 5,082 32,418 47,148 18,834 1.71%
  QoQ % 113.83% -1,165.63% 158.03% -84.32% -31.24% 150.33% -
  Horiz. % 102.59% -741.93% 69.62% 26.98% 172.12% 250.33% 100.00%
Tax -8,304 -948 -5,019 -1,460 -23,345 -3,873 -8,615 -2.41%
  QoQ % -775.95% 81.11% -243.77% 93.75% -502.76% 55.04% -
  Horiz. % 96.39% 11.00% 58.26% 16.95% 270.98% 44.96% 100.00%
NP 11,017 -140,684 8,094 3,622 9,073 43,275 10,219 5.13%
  QoQ % 107.83% -1,838.13% 123.47% -60.08% -79.03% 323.48% -
  Horiz. % 107.81% -1,376.69% 79.21% 35.44% 88.79% 423.48% 100.00%
NP to SH 2,217 -122,410 5,809 5,252 -2,972 35,782 5,157 -42.95%
  QoQ % 101.81% -2,207.25% 10.61% 276.72% -108.31% 593.85% -
  Horiz. % 42.99% -2,373.67% 112.64% 101.84% -57.63% 693.85% 100.00%
Tax Rate 42.98 % - % 38.27 % 28.73 % 72.01 % 8.21 % 45.74 % -4.05%
  QoQ % 0.00% 0.00% 33.21% -60.10% 777.10% -82.05% -
  Horiz. % 93.97% 0.00% 83.67% 62.81% 157.43% 17.95% 100.00%
Total Cost 357,987 300,412 177,637 258,412 294,002 256,537 331,289 5.29%
  QoQ % 19.17% 69.12% -31.26% -12.11% 14.60% -22.56% -
  Horiz. % 108.06% 90.68% 53.62% 78.00% 88.74% 77.44% 100.00%
Net Worth 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 17.37%
  QoQ % 14.88% 6.07% 0.36% -2.15% 1.94% 4.30% -
  Horiz. % 127.25% 110.76% 104.42% 104.04% 106.32% 104.30% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 17,053 - - - 28,304 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.25% 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. % 100.00% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,730,965 1,506,699 1,420,438 1,415,275 1,446,373 1,418,797 1,360,332 17.37%
  QoQ % 14.88% 6.07% 0.36% -2.15% 1.94% 4.30% -
  Horiz. % 127.25% 110.76% 104.42% 104.04% 106.32% 104.30% 100.00%
NOSH 1,705,384 1,487,363 1,383,095 1,382,105 1,415,238 1,386,899 1,393,783 14.36%
  QoQ % 14.66% 7.54% 0.07% -2.34% 2.04% -0.49% -
  Horiz. % 122.36% 106.71% 99.23% 99.16% 101.54% 99.51% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.99 % -88.08 % 4.36 % 1.38 % 2.99 % 14.43 % 2.99 % -
  QoQ % 103.39% -2,120.18% 215.94% -53.85% -79.28% 382.61% -
  Horiz. % 100.00% -2,945.82% 145.82% 46.15% 100.00% 482.61% 100.00%
ROE 0.13 % -8.12 % 0.41 % 0.37 % -0.21 % 2.52 % 0.38 % -50.99%
  QoQ % 101.60% -2,080.49% 10.81% 276.19% -108.33% 563.16% -
  Horiz. % 34.21% -2,136.84% 107.89% 97.37% -55.26% 663.16% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.64 10.74 13.43 18.96 21.42 21.62 24.50 -7.92%
  QoQ % 101.49% -20.03% -29.17% -11.48% -0.93% -11.76% -
  Horiz. % 88.33% 43.84% 54.82% 77.39% 87.43% 88.24% 100.00%
EPS 0.13 -8.23 0.42 0.38 -0.21 2.58 0.37 -50.11%
  QoQ % 101.58% -2,059.52% 10.53% 280.95% -108.14% 597.30% -
  Horiz. % 35.14% -2,224.32% 113.51% 102.70% -56.76% 697.30% 100.00%
DPS 1.00 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. % 50.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0150 1.0130 1.0270 1.0240 1.0220 1.0230 0.9760 2.64%
  QoQ % 0.20% -1.36% 0.29% 0.20% -0.10% 4.82% -
  Horiz. % 104.00% 103.79% 105.23% 104.92% 104.71% 104.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.36 3.62 4.21 5.94 6.87 6.80 7.74 5.26%
  QoQ % 130.94% -14.01% -29.12% -13.54% 1.03% -12.14% -
  Horiz. % 108.01% 46.77% 54.39% 76.74% 88.76% 87.86% 100.00%
EPS 0.05 -2.77 0.13 0.12 -0.07 0.81 0.12 -44.12%
  QoQ % 101.81% -2,230.77% 8.33% 271.43% -108.64% 575.00% -
  Horiz. % 41.67% -2,308.33% 108.33% 100.00% -58.33% 675.00% 100.00%
DPS 0.39 0.00 0.00 0.00 0.64 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.94% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.3923 0.3415 0.3219 0.3208 0.3278 0.3216 0.3083 17.37%
  QoQ % 14.88% 6.09% 0.34% -2.14% 1.93% 4.31% -
  Horiz. % 127.25% 110.77% 104.41% 104.05% 106.33% 104.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.2900 1.4900 1.5300 1.4300 1.5500 1.6000 1.7500 -
P/RPS 5.96 13.87 11.39 7.54 7.24 7.40 7.14 -11.32%
  QoQ % -57.03% 21.77% 51.06% 4.14% -2.16% 3.64% -
  Horiz. % 83.47% 194.26% 159.52% 105.60% 101.40% 103.64% 100.00%
P/EPS 992.31 -18.10 364.29 376.32 -738.10 62.02 472.97 63.67%
  QoQ % 5,582.38% -104.97% -3.20% 150.98% -1,290.10% -86.89% -
  Horiz. % 209.80% -3.83% 77.02% 79.57% -156.06% 13.11% 100.00%
EY 0.10 -5.52 0.27 0.27 -0.14 1.61 0.21 -38.94%
  QoQ % 101.81% -2,144.44% 0.00% 292.86% -108.70% 666.67% -
  Horiz. % 47.62% -2,628.57% 128.57% 128.57% -66.67% 766.67% 100.00%
DY 0.78 0.00 0.00 0.00 1.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.47% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.27 1.47 1.49 1.40 1.52 1.56 1.79 -20.40%
  QoQ % -13.61% -1.34% 6.43% -7.89% -2.56% -12.85% -
  Horiz. % 70.95% 82.12% 83.24% 78.21% 84.92% 87.15% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/11/13 26/08/13 23/05/13 26/02/13 20/11/12 16/08/12 -
Price 1.5700 1.3600 1.4900 1.7000 1.2700 1.7600 1.7400 -
P/RPS 7.26 12.66 11.10 8.97 5.93 8.14 7.10 1.49%
  QoQ % -42.65% 14.05% 23.75% 51.26% -27.15% 14.65% -
  Horiz. % 102.25% 178.31% 156.34% 126.34% 83.52% 114.65% 100.00%
P/EPS 1,207.69 -16.52 354.76 447.37 -604.76 68.22 470.27 87.21%
  QoQ % 7,410.47% -104.66% -20.70% 173.97% -986.48% -85.49% -
  Horiz. % 256.81% -3.51% 75.44% 95.13% -128.60% 14.51% 100.00%
EY 0.08 -6.05 0.28 0.22 -0.17 1.47 0.21 -47.36%
  QoQ % 101.32% -2,260.71% 27.27% 229.41% -111.56% 600.00% -
  Horiz. % 38.10% -2,880.95% 133.33% 104.76% -80.95% 700.00% 100.00%
DY 0.64 0.00 0.00 0.00 1.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.76% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.55 1.34 1.45 1.66 1.24 1.72 1.78 -8.79%
  QoQ % 15.67% -7.59% -12.65% 33.87% -27.91% -3.37% -
  Horiz. % 87.08% 75.28% 81.46% 93.26% 69.66% 96.63% 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