Highlights

[MRCB] QoQ Quarter Result on 2014-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 19-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     440.60%    YoY -     128.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 487,171 497,262 325,685 204,649 369,004 159,728 185,731 89.86%
  QoQ % -2.03% 52.68% 59.14% -44.54% 131.02% -14.00% -
  Horiz. % 262.30% 267.73% 175.35% 110.19% 198.68% 86.00% 100.00%
PBT 16,631 41,316 138,763 23,908 19,321 -139,736 13,113 17.12%
  QoQ % -59.75% -70.23% 480.40% 23.74% 113.83% -1,165.63% -
  Horiz. % 126.83% 315.08% 1,058.21% 182.32% 147.34% -1,065.63% 100.00%
Tax -9,747 -7,904 -14,760 -4,688 -8,304 -948 -5,019 55.47%
  QoQ % -23.32% 46.45% -214.85% 43.55% -775.95% 81.11% -
  Horiz. % 194.20% 157.48% 294.08% 93.41% 165.45% 18.89% 100.00%
NP 6,884 33,412 124,003 19,220 11,017 -140,684 8,094 -10.21%
  QoQ % -79.40% -73.06% 545.18% 74.46% 107.83% -1,838.13% -
  Horiz. % 85.05% 412.80% 1,532.04% 237.46% 136.11% -1,738.13% 100.00%
NP to SH -5,275 27,393 118,531 11,985 2,217 -122,410 5,809 -
  QoQ % -119.26% -76.89% 888.99% 440.60% 101.81% -2,207.25% -
  Horiz. % -90.81% 471.56% 2,040.47% 206.32% 38.16% -2,107.25% 100.00%
Tax Rate 58.61 % 19.13 % 10.64 % 19.61 % 42.98 % - % 38.27 % 32.76%
  QoQ % 206.38% 79.79% -45.74% -54.37% 0.00% 0.00% -
  Horiz. % 153.15% 49.99% 27.80% 51.24% 112.31% 0.00% 100.00%
Total Cost 480,287 463,850 201,682 185,429 357,987 300,412 177,637 93.73%
  QoQ % 3.54% 129.99% 8.77% -48.20% 19.17% 69.12% -
  Horiz. % 270.38% 261.12% 113.54% 104.39% 201.53% 169.12% 100.00%
Net Worth 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 24.85%
  QoQ % -0.22% 5.64% 10.60% -1.72% 14.88% 6.07% -
  Horiz. % 139.63% 139.94% 132.46% 119.77% 121.86% 106.07% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 43,958 - - - 17,053 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 257.76% 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% 0.00% 100.00% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,983,399 1,987,748 1,881,575 1,701,204 1,730,965 1,506,699 1,420,438 24.85%
  QoQ % -0.22% 5.64% 10.60% -1.72% 14.88% 6.07% -
  Horiz. % 139.63% 139.94% 132.46% 119.77% 121.86% 106.07% 100.00%
NOSH 1,758,333 1,755,961 1,657,776 1,664,583 1,705,384 1,487,363 1,383,095 17.30%
  QoQ % 0.14% 5.92% -0.41% -2.39% 14.66% 7.54% -
  Horiz. % 127.13% 126.96% 119.86% 120.35% 123.30% 107.54% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.41 % 6.72 % 38.07 % 9.39 % 2.99 % -88.08 % 4.36 % -52.79%
  QoQ % -79.02% -82.35% 305.43% 214.05% 103.39% -2,120.18% -
  Horiz. % 32.34% 154.13% 873.17% 215.37% 68.58% -2,020.18% 100.00%
ROE -0.27 % 1.38 % 6.30 % 0.70 % 0.13 % -8.12 % 0.41 % -
  QoQ % -119.57% -78.10% 800.00% 438.46% 101.60% -2,080.49% -
  Horiz. % -65.85% 336.59% 1,536.59% 170.73% 31.71% -1,980.49% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.71 28.32 19.65 12.29 21.64 10.74 13.43 61.86%
  QoQ % -2.15% 44.12% 59.89% -43.21% 101.49% -20.03% -
  Horiz. % 206.33% 210.87% 146.31% 91.51% 161.13% 79.97% 100.00%
EPS -0.30 1.56 7.15 0.72 0.13 -8.23 0.42 -
  QoQ % -119.23% -78.18% 893.06% 453.85% 101.58% -2,059.52% -
  Horiz. % -71.43% 371.43% 1,702.38% 171.43% 30.95% -1,959.52% 100.00%
DPS 2.50 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1280 1.1320 1.1350 1.0220 1.0150 1.0130 1.0270 6.44%
  QoQ % -0.35% -0.26% 11.06% 0.69% 0.20% -1.36% -
  Horiz. % 109.83% 110.22% 110.52% 99.51% 98.83% 98.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.04 11.27 7.38 4.64 8.36 3.62 4.21 89.83%
  QoQ % -2.04% 52.71% 59.05% -44.50% 130.94% -14.01% -
  Horiz. % 262.23% 267.70% 175.30% 110.21% 198.57% 85.99% 100.00%
EPS -0.12 0.62 2.69 0.27 0.05 -2.77 0.13 -
  QoQ % -119.35% -76.95% 896.30% 440.00% 101.81% -2,230.77% -
  Horiz. % -92.31% 476.92% 2,069.23% 207.69% 38.46% -2,130.77% 100.00%
DPS 1.00 0.00 0.00 0.00 0.39 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 256.41% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4495 0.4505 0.4265 0.3856 0.3923 0.3415 0.3219 24.86%
  QoQ % -0.22% 5.63% 10.61% -1.71% 14.88% 6.09% -
  Horiz. % 139.64% 139.95% 132.49% 119.79% 121.87% 106.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.2200 1.6400 1.7100 1.6400 1.2900 1.4900 1.5300 -
P/RPS 4.40 5.79 8.70 13.34 5.96 13.87 11.39 -46.87%
  QoQ % -24.01% -33.45% -34.78% 123.83% -57.03% 21.77% -
  Horiz. % 38.63% 50.83% 76.38% 117.12% 52.33% 121.77% 100.00%
P/EPS -406.67 105.13 23.92 227.78 992.31 -18.10 364.29 -
  QoQ % -486.83% 339.51% -89.50% -77.05% 5,582.38% -104.97% -
  Horiz. % -111.63% 28.86% 6.57% 62.53% 272.40% -4.97% 100.00%
EY -0.25 0.95 4.18 0.44 0.10 -5.52 0.27 -
  QoQ % -126.32% -77.27% 850.00% 340.00% 101.81% -2,144.44% -
  Horiz. % -92.59% 351.85% 1,548.15% 162.96% 37.04% -2,044.44% 100.00%
DY 2.05 0.00 0.00 0.00 0.78 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 262.82% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.08 1.45 1.51 1.60 1.27 1.47 1.49 -19.26%
  QoQ % -25.52% -3.97% -5.63% 25.98% -13.61% -1.34% -
  Horiz. % 72.48% 97.32% 101.34% 107.38% 85.23% 98.66% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 23/02/15 18/11/14 22/08/14 19/05/14 25/02/14 29/11/13 26/08/13 -
Price 1.4000 1.4900 1.6800 1.5300 1.5700 1.3600 1.4900 -
P/RPS 5.05 5.26 8.55 12.44 7.26 12.66 11.10 -40.76%
  QoQ % -3.99% -38.48% -31.27% 71.35% -42.65% 14.05% -
  Horiz. % 45.50% 47.39% 77.03% 112.07% 65.41% 114.05% 100.00%
P/EPS -466.67 95.51 23.50 212.50 1,207.69 -16.52 354.76 -
  QoQ % -588.61% 306.43% -88.94% -82.40% 7,410.47% -104.66% -
  Horiz. % -131.55% 26.92% 6.62% 59.90% 340.42% -4.66% 100.00%
EY -0.21 1.05 4.26 0.47 0.08 -6.05 0.28 -
  QoQ % -120.00% -75.35% 806.38% 487.50% 101.32% -2,260.71% -
  Horiz. % -75.00% 375.00% 1,521.43% 167.86% 28.57% -2,160.71% 100.00%
DY 1.79 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. % 279.69% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.24 1.32 1.48 1.50 1.55 1.34 1.45 -9.88%
  QoQ % -6.06% -10.81% -1.33% -3.23% 15.67% -7.59% -
  Horiz. % 85.52% 91.03% 102.07% 103.45% 106.90% 92.41% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS