Highlights

[MRCB] QoQ TTM 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 -     -4.68%    YoY -     239.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,795,698 1,918,898 1,714,303 1,514,767 1,396,600 1,059,066 919,112 56.22%
  QoQ % -6.42% 11.93% 13.17% 8.46% 31.87% 15.23% -
  Horiz. % 195.37% 208.78% 186.52% 164.81% 151.95% 115.23% 100.00%
PBT 386,366 402,356 449,169 220,618 223,308 42,256 -83,394 -
  QoQ % -3.97% -10.42% 103.60% -1.20% 428.46% 150.67% -
  Horiz. % -463.30% -482.48% -538.61% -264.55% -267.77% -50.67% 100.00%
Tax -49,481 -39,849 -36,107 -37,099 -35,656 -28,700 -18,959 89.45%
  QoQ % -24.17% -10.36% 2.67% -4.05% -24.24% -51.38% -
  Horiz. % 260.99% 210.19% 190.45% 195.68% 188.07% 151.38% 100.00%
NP 336,885 362,507 413,062 183,519 187,652 13,556 -102,353 -
  QoQ % -7.07% -12.24% 125.08% -2.20% 1,284.27% 113.24% -
  Horiz. % -329.14% -354.17% -403.57% -179.30% -183.34% -13.24% 100.00%
NP to SH 298,328 320,083 378,510 152,634 160,126 10,323 -102,399 -
  QoQ % -6.80% -15.44% 147.99% -4.68% 1,451.16% 110.08% -
  Horiz. % -291.34% -312.58% -369.64% -149.06% -156.37% -10.08% 100.00%
Tax Rate 12.81 % 9.90 % 8.04 % 16.82 % 15.97 % 67.92 % - % -
  QoQ % 29.39% 23.13% -52.20% 5.32% -76.49% 0.00% -
  Horiz. % 18.86% 14.58% 11.84% 24.76% 23.51% 100.00% -
Total Cost 1,458,813 1,556,391 1,301,241 1,331,248 1,208,948 1,045,510 1,021,465 26.79%
  QoQ % -6.27% 19.61% -2.25% 10.12% 15.63% 2.35% -
  Horiz. % 142.82% 152.37% 127.39% 130.33% 118.35% 102.35% 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 43,958 43,958 43,958 17,053 17,053 17,053 87.89%
  QoQ % 0.00% 0.00% 0.00% 157.76% 0.00% 0.00% -
  Horiz. % 257.76% 257.76% 257.76% 257.76% 100.00% 100.00% 100.00%
Div Payout % 14.73 % 13.73 % 11.61 % 28.80 % 10.65 % 165.20 % - % -
  QoQ % 7.28% 18.26% -59.69% 170.42% -93.55% 0.00% -
  Horiz. % 8.92% 8.31% 7.03% 17.43% 6.45% 100.00% -
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 18.76 % 18.89 % 24.10 % 12.12 % 13.44 % 1.28 % -11.14 % -
  QoQ % -0.69% -21.62% 98.84% -9.82% 950.00% 111.49% -
  Horiz. % -168.40% -169.57% -216.34% -108.80% -120.65% -11.49% 100.00%
ROE 13.30 % 13.83 % 16.85 % 7.70 % 8.06 % 0.55 % -6.02 % -
  QoQ % -3.83% -17.92% 118.83% -4.47% 1,365.45% 109.14% -
  Horiz. % -220.93% -229.73% -279.90% -127.91% -133.89% -9.14% 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 101.92 107.27 96.14 86.15 79.53 63.88 55.22 50.41%
  QoQ % -4.99% 11.58% 11.60% 8.32% 24.50% 15.68% -
  Horiz. % 184.57% 194.26% 174.10% 156.01% 144.02% 115.68% 100.00%
EPS 16.93 17.89 21.23 8.68 9.12 0.62 -6.15 -
  QoQ % -5.37% -15.73% 144.59% -4.82% 1,370.97% 110.08% -
  Horiz. % -275.28% -290.89% -345.20% -141.14% -148.29% -10.08% 100.00%
DPS 2.50 2.50 2.47 2.50 0.97 1.03 1.02 81.69%
  QoQ % 0.00% 1.21% -1.20% 157.73% -5.83% 0.98% -
  Horiz. % 245.10% 245.10% 242.16% 245.10% 95.10% 100.98% 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 40.70 43.49 38.86 34.33 31.65 24.00 20.83 56.23%
  QoQ % -6.42% 11.91% 13.20% 8.47% 31.88% 15.22% -
  Horiz. % 195.39% 208.79% 186.56% 164.81% 151.94% 115.22% 100.00%
EPS 6.76 7.25 8.58 3.46 3.63 0.23 -2.32 -
  QoQ % -6.76% -15.50% 147.98% -4.68% 1,478.26% 109.91% -
  Horiz. % -291.38% -312.50% -369.83% -149.14% -156.47% -9.91% 100.00%
DPS 1.00 1.00 1.00 1.00 0.39 0.39 0.39 87.23%
  QoQ % 0.00% 0.00% 0.00% 156.41% 0.00% 0.00% -
  Horiz. % 256.41% 256.41% 256.41% 256.41% 100.00% 100.00% 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 1.16 1.10 1.30 1.42 2.06 2.68 2.97 -46.54%
  QoQ % 5.45% -15.38% -8.45% -31.07% -23.13% -9.76% -
  Horiz. % 39.06% 37.04% 43.77% 47.81% 69.36% 90.24% 100.00%
P/EPS 6.97 6.59 5.89 14.05 17.98 274.61 -26.66 -
  QoQ % 5.77% 11.88% -58.08% -21.86% -93.45% 1,130.04% -
  Horiz. % -26.14% -24.72% -22.09% -52.70% -67.44% -1,030.04% 100.00%
EY 14.35 15.16 16.98 7.12 5.56 0.36 -3.75 -
  QoQ % -5.34% -10.72% 138.48% 28.06% 1,444.44% 109.60% -
  Horiz. % -382.67% -404.27% -452.80% -189.87% -148.27% -9.60% 100.00%
DY 2.12 2.12 1.97 2.05 0.59 0.60 0.62 126.80%
  QoQ % 0.00% 7.61% -3.90% 247.46% -1.67% -3.23% -
  Horiz. % 341.94% 341.94% 317.74% 330.65% 95.16% 96.77% 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 1.34 0.77 1.37 1.63 1.87 2.63 2.77 -38.35%
  QoQ % 74.03% -43.80% -15.95% -12.83% -28.90% -5.05% -
  Horiz. % 48.38% 27.80% 49.46% 58.84% 67.51% 94.95% 100.00%
P/EPS 8.09 4.64 6.22 16.13 16.34 269.79 -24.87 -
  QoQ % 74.35% -25.40% -61.44% -1.29% -93.94% 1,184.80% -
  Horiz. % -32.53% -18.66% -25.01% -64.86% -65.70% -1,084.80% 100.00%
EY 12.36 21.56 16.08 6.20 6.12 0.37 -4.02 -
  QoQ % -42.67% 34.08% 159.35% 1.31% 1,554.05% 109.20% -
  Horiz. % -307.46% -536.32% -400.00% -154.23% -152.24% -9.20% 100.00%
DY 1.82 3.01 1.87 1.79 0.65 0.61 0.67 94.57%
  QoQ % -39.53% 60.96% 4.47% 175.38% 6.56% -8.96% -
  Horiz. % 271.64% 449.25% 279.10% 267.16% 97.01% 91.04% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers