Highlights

[MRCB] QoQ Quarter Result on 2015-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     4,609.21%    YoY -     1,884.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 388,200 374,062 530,280 404,185 487,171 497,262 325,685 12.38%
  QoQ % 3.78% -29.46% 31.20% -17.03% -2.03% 52.68% -
  Horiz. % 119.19% 114.85% 162.82% 124.10% 149.58% 152.68% 100.00%
PBT 377 25,326 91,950 252,459 16,631 41,316 138,763 -98.03%
  QoQ % -98.51% -72.46% -63.58% 1,418.00% -59.75% -70.23% -
  Horiz. % 0.27% 18.25% 66.26% 181.94% 11.99% 29.77% 100.00%
Tax 33,651 -17,536 -18,502 -3,696 -9,747 -7,904 -14,760 -
  QoQ % 291.90% 5.22% -400.60% 62.08% -23.32% 46.45% -
  Horiz. % -227.99% 118.81% 125.35% 25.04% 66.04% 53.55% 100.00%
NP 34,028 7,790 73,448 248,763 6,884 33,412 124,003 -57.67%
  QoQ % 336.82% -89.39% -70.47% 3,513.64% -79.40% -73.06% -
  Horiz. % 27.44% 6.28% 59.23% 200.61% 5.55% 26.94% 100.00%
NP to SH 26,789 5,638 60,104 237,861 -5,275 27,393 118,531 -62.80%
  QoQ % 375.15% -90.62% -74.73% 4,609.21% -119.26% -76.89% -
  Horiz. % 22.60% 4.76% 50.71% 200.67% -4.45% 23.11% 100.00%
Tax Rate -8,926.00 % 69.24 % 20.12 % 1.46 % 58.61 % 19.13 % 10.64 % -
  QoQ % -12,991.39% 244.14% 1,278.08% -97.51% 206.38% 79.79% -
  Horiz. % -83,890.98% 650.75% 189.10% 13.72% 550.85% 179.79% 100.00%
Total Cost 354,172 366,272 456,832 155,422 480,287 463,850 201,682 45.41%
  QoQ % -3.30% -19.82% 193.93% -67.64% 3.54% 129.99% -
  Horiz. % 175.61% 181.61% 226.51% 77.06% 238.14% 229.99% 100.00%
Net Worth 2,259,205 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 12.93%
  QoQ % 0.73% -3.10% 3.03% 13.27% -0.22% 5.64% -
  Horiz. % 120.07% 119.20% 123.02% 119.40% 105.41% 105.64% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 43,958 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,259,205 2,242,866 2,314,719 2,246,663 1,983,399 1,987,748 1,881,575 12.93%
  QoQ % 0.73% -3.10% 3.03% 13.27% -0.22% 5.64% -
  Horiz. % 120.07% 119.20% 123.02% 119.40% 105.41% 105.64% 100.00%
NOSH 1,785,933 1,761,875 1,788,809 1,783,065 1,758,333 1,755,961 1,657,776 5.08%
  QoQ % 1.37% -1.51% 0.32% 1.41% 0.14% 5.92% -
  Horiz. % 107.73% 106.28% 107.90% 107.56% 106.07% 105.92% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.77 % 2.08 % 13.85 % 61.55 % 1.41 % 6.72 % 38.07 % -62.32%
  QoQ % 321.63% -84.98% -77.50% 4,265.25% -79.02% -82.35% -
  Horiz. % 23.04% 5.46% 36.38% 161.68% 3.70% 17.65% 100.00%
ROE 1.19 % 0.25 % 2.60 % 10.59 % -0.27 % 1.38 % 6.30 % -66.98%
  QoQ % 376.00% -90.38% -75.45% 4,022.22% -119.57% -78.10% -
  Horiz. % 18.89% 3.97% 41.27% 168.10% -4.29% 21.90% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.74 21.23 29.64 22.67 27.71 28.32 19.65 6.95%
  QoQ % 2.40% -28.37% 30.75% -18.19% -2.15% 44.12% -
  Horiz. % 110.64% 108.04% 150.84% 115.37% 141.02% 144.12% 100.00%
EPS 1.50 0.32 3.36 13.34 -0.30 1.56 7.15 -64.59%
  QoQ % 368.75% -90.48% -74.81% 4,546.67% -119.23% -78.18% -
  Horiz. % 20.98% 4.48% 46.99% 186.57% -4.20% 21.82% 100.00%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2650 1.2730 1.2940 1.2600 1.1280 1.1320 1.1350 7.48%
  QoQ % -0.63% -1.62% 2.70% 11.70% -0.35% -0.26% -
  Horiz. % 111.45% 112.16% 114.01% 111.01% 99.38% 99.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.80 8.48 12.02 9.16 11.04 11.27 7.38 12.41%
  QoQ % 3.77% -29.45% 31.22% -17.03% -2.04% 52.71% -
  Horiz. % 119.24% 114.91% 162.87% 124.12% 149.59% 152.71% 100.00%
EPS 0.61 0.13 1.36 5.39 -0.12 0.62 2.69 -62.71%
  QoQ % 369.23% -90.44% -74.77% 4,591.67% -119.35% -76.95% -
  Horiz. % 22.68% 4.83% 50.56% 200.37% -4.46% 23.05% 100.00%
DPS 0.00 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. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5121 0.5084 0.5246 0.5092 0.4495 0.4505 0.4265 12.93%
  QoQ % 0.73% -3.09% 3.02% 13.28% -0.22% 5.63% -
  Horiz. % 120.07% 119.20% 123.00% 119.39% 105.39% 105.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2800 1.1800 1.1800 1.2500 1.2200 1.6400 1.7100 -
P/RPS 5.89 5.56 3.98 5.51 4.40 5.79 8.70 -22.84%
  QoQ % 5.94% 39.70% -27.77% 25.23% -24.01% -33.45% -
  Horiz. % 67.70% 63.91% 45.75% 63.33% 50.57% 66.55% 100.00%
P/EPS 85.33 368.75 35.12 9.37 -406.67 105.13 23.92 132.93%
  QoQ % -76.86% 949.97% 274.81% 102.30% -486.83% 339.51% -
  Horiz. % 356.73% 1,541.60% 146.82% 39.17% -1,700.13% 439.51% 100.00%
EY 1.17 0.27 2.85 10.67 -0.25 0.95 4.18 -57.11%
  QoQ % 333.33% -90.53% -73.29% 4,368.00% -126.32% -77.27% -
  Horiz. % 27.99% 6.46% 68.18% 255.26% -5.98% 22.73% 100.00%
DY 0.00 0.00 0.00 0.00 2.05 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.01 0.93 0.91 0.99 1.08 1.45 1.51 -23.46%
  QoQ % 8.60% 2.20% -8.08% -8.33% -25.52% -3.97% -
  Horiz. % 66.89% 61.59% 60.26% 65.56% 71.52% 96.03% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 19/11/15 24/08/15 21/05/15 23/02/15 18/11/14 22/08/14 -
Price 1.2100 1.3700 0.8300 1.3200 1.4000 1.4900 1.6800 -
P/RPS 5.57 6.45 2.80 5.82 5.05 5.26 8.55 -24.79%
  QoQ % -13.64% 130.36% -51.89% 15.25% -3.99% -38.48% -
  Horiz. % 65.15% 75.44% 32.75% 68.07% 59.06% 61.52% 100.00%
P/EPS 80.67 428.13 24.70 9.90 -466.67 95.51 23.50 127.05%
  QoQ % -81.16% 1,633.32% 149.49% 102.12% -588.61% 306.43% -
  Horiz. % 343.28% 1,821.83% 105.11% 42.13% -1,985.83% 406.43% 100.00%
EY 1.24 0.23 4.05 10.11 -0.21 1.05 4.26 -55.98%
  QoQ % 439.13% -94.32% -59.94% 4,914.29% -120.00% -75.35% -
  Horiz. % 29.11% 5.40% 95.07% 237.32% -4.93% 24.65% 100.00%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.96 1.08 0.64 1.05 1.24 1.32 1.48 -25.01%
  QoQ % -11.11% 68.75% -39.05% -15.32% -6.06% -10.81% -
  Horiz. % 64.86% 72.97% 43.24% 70.95% 83.78% 89.19% 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.
 


 

250  227  505  1283 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.215-0.03 
 TDM 0.32+0.01 
 AT 0.050.00 
 WCEHB 0.32+0.015 
 DGB 0.1450.00 
 FGV 1.46+0.04 
 KNM-WB 0.04-0.005 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers