Highlights

[MRCB] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     -281.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,408,072 1,696,727 1,514,767 940,910 1,283,204 1,226,705 1,067,579 14.51%
  YoY % 41.92% 12.01% 60.99% -26.67% 4.61% 14.91% -
  Horiz. % 225.56% 158.93% 141.89% 88.13% 120.20% 114.91% 100.00%
PBT 392,629 370,112 220,618 -110,367 134,002 123,313 97,575 26.09%
  YoY % 6.08% 67.76% 299.89% -182.36% 8.67% 26.38% -
  Horiz. % 402.39% 379.31% 226.10% -113.11% 137.33% 126.38% 100.00%
Tax -73,532 -6,083 -37,099 -7,584 -42,835 -15,326 -23,781 20.68%
  YoY % -1,108.81% 83.60% -389.17% 82.29% -179.49% 35.55% -
  Horiz. % 309.20% 25.58% 156.00% 31.89% 180.12% 64.45% 100.00%
NP 319,097 364,029 183,519 -117,951 91,167 107,987 73,794 27.61%
  YoY % -12.34% 98.36% 255.59% -229.38% -15.58% 46.34% -
  Horiz. % 432.42% 493.30% 248.69% -159.84% 123.54% 146.34% 100.00%
NP to SH 267,360 330,392 152,634 -109,132 60,122 93,524 67,268 25.83%
  YoY % -19.08% 116.46% 239.86% -281.52% -35.71% 39.03% -
  Horiz. % 397.45% 491.16% 226.90% -162.23% 89.38% 139.03% 100.00%
Tax Rate 18.73 % 1.64 % 16.82 % - % 31.97 % 12.43 % 24.37 % -4.29%
  YoY % 1,042.07% -90.25% 0.00% 0.00% 157.20% -48.99% -
  Horiz. % 76.86% 6.73% 69.02% 0.00% 131.19% 51.01% 100.00%
Total Cost 2,088,975 1,332,698 1,331,248 1,058,861 1,192,037 1,118,718 993,785 13.17%
  YoY % 56.75% 0.11% 25.72% -11.17% 6.55% 12.57% -
  Horiz. % 210.20% 134.10% 133.96% 106.55% 119.95% 112.57% 100.00%
Net Worth 2,644,539 2,259,166 1,928,008 1,500,934 1,415,776 1,376,024 1,205,380 13.98%
  YoY % 17.06% 17.18% 28.45% 6.01% 2.89% 14.16% -
  Horiz. % 219.39% 187.42% 159.95% 124.52% 117.45% 114.16% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 53,278 44,647 42,730 14,787 27,705 27,714 - -
  YoY % 19.33% 4.49% 188.96% -46.63% -0.03% 0.00% -
  Horiz. % 192.24% 161.10% 154.18% 53.36% 99.97% 100.00% -
Div Payout % 19.93 % 13.51 % 28.00 % - % 46.08 % 29.63 % - % -
  YoY % 47.52% -51.75% 0.00% 0.00% 55.52% 0.00% -
  Horiz. % 67.26% 45.60% 94.50% 0.00% 155.52% 100.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,644,539 2,259,166 1,928,008 1,500,934 1,415,776 1,376,024 1,205,380 13.98%
  YoY % 17.06% 17.18% 28.45% 6.01% 2.89% 14.16% -
  Horiz. % 219.39% 187.42% 159.95% 124.52% 117.45% 114.16% 100.00%
NOSH 1,937,391 1,785,902 1,709,227 1,478,753 1,385,299 1,385,724 1,296,107 6.92%
  YoY % 8.48% 4.49% 15.59% 6.75% -0.03% 6.91% -
  Horiz. % 149.48% 137.79% 131.87% 114.09% 106.88% 106.91% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.25 % 21.45 % 12.12 % -12.54 % 7.10 % 8.80 % 6.91 % 11.45%
  YoY % -38.23% 76.98% 196.65% -276.62% -19.32% 27.35% -
  Horiz. % 191.75% 310.42% 175.40% -181.48% 102.75% 127.35% 100.00%
ROE 10.11 % 14.62 % 7.92 % -7.27 % 4.25 % 6.80 % 5.58 % 10.40%
  YoY % -30.85% 84.60% 208.94% -271.06% -37.50% 21.86% -
  Horiz. % 181.18% 262.01% 141.94% -130.29% 76.16% 121.86% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 124.29 95.01 88.62 63.63 92.63 88.52 82.37 7.09%
  YoY % 30.82% 7.21% 39.27% -31.31% 4.64% 7.47% -
  Horiz. % 150.89% 115.35% 107.59% 77.25% 112.46% 107.47% 100.00%
EPS 13.80 18.50 8.93 -7.38 4.34 6.75 5.19 17.68%
  YoY % -25.41% 107.17% 221.00% -270.05% -35.70% 30.06% -
  Horiz. % 265.90% 356.45% 172.06% -142.20% 83.62% 130.06% 100.00%
DPS 2.75 2.50 2.50 1.00 2.00 2.00 0.00 -
  YoY % 10.00% 0.00% 150.00% -50.00% 0.00% 0.00% -
  Horiz. % 137.50% 125.00% 125.00% 50.00% 100.00% 100.00% -
NAPS 1.3650 1.2650 1.1280 1.0150 1.0220 0.9930 0.9300 6.60%
  YoY % 7.91% 12.15% 11.13% -0.68% 2.92% 6.77% -
  Horiz. % 146.77% 136.02% 121.29% 109.14% 109.89% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 54.58 38.46 34.33 21.33 29.08 27.80 24.20 14.50%
  YoY % 41.91% 12.03% 60.95% -26.65% 4.60% 14.88% -
  Horiz. % 225.54% 158.93% 141.86% 88.14% 120.17% 114.88% 100.00%
EPS 6.06 7.49 3.46 -2.47 1.36 2.12 1.52 25.90%
  YoY % -19.09% 116.47% 240.08% -281.62% -35.85% 39.47% -
  Horiz. % 398.68% 492.76% 227.63% -162.50% 89.47% 139.47% 100.00%
DPS 1.21 1.01 0.97 0.34 0.63 0.63 0.00 -
  YoY % 19.80% 4.12% 185.29% -46.03% 0.00% 0.00% -
  Horiz. % 192.06% 160.32% 153.97% 53.97% 100.00% 100.00% -
NAPS 0.5994 0.5120 0.4370 0.3402 0.3209 0.3119 0.2732 13.98%
  YoY % 17.07% 17.16% 28.45% 6.01% 2.89% 14.17% -
  Horiz. % 219.40% 187.41% 159.96% 124.52% 117.46% 114.17% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.3300 1.2800 1.2200 1.2900 1.5500 2.1600 1.9900 -
P/RPS 1.07 1.35 1.38 2.03 1.67 2.44 2.42 -12.71%
  YoY % -20.74% -2.17% -32.02% 21.56% -31.56% 0.83% -
  Horiz. % 44.21% 55.79% 57.02% 83.88% 69.01% 100.83% 100.00%
P/EPS 9.64 6.92 13.66 -17.48 35.71 32.00 38.34 -20.54%
  YoY % 39.31% -49.34% 178.15% -148.95% 11.59% -16.54% -
  Horiz. % 25.14% 18.05% 35.63% -45.59% 93.14% 83.46% 100.00%
EY 10.38 14.45 7.32 -5.72 2.80 3.12 2.61 25.84%
  YoY % -28.17% 97.40% 227.97% -304.29% -10.26% 19.54% -
  Horiz. % 397.70% 553.64% 280.46% -219.16% 107.28% 119.54% 100.00%
DY 2.07 1.95 2.05 0.78 1.29 0.93 0.00 -
  YoY % 6.15% -4.88% 162.82% -39.53% 38.71% 0.00% -
  Horiz. % 222.58% 209.68% 220.43% 83.87% 138.71% 100.00% -
P/NAPS 0.97 1.01 1.08 1.27 1.52 2.18 2.14 -12.34%
  YoY % -3.96% -6.48% -14.96% -16.45% -30.28% 1.87% -
  Horiz. % 45.33% 47.20% 50.47% 59.35% 71.03% 101.87% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 -
Price 1.4300 1.2100 1.4000 1.5700 1.2700 2.2400 2.2100 -
P/RPS 1.15 1.27 1.58 2.47 1.37 2.53 2.68 -13.14%
  YoY % -9.45% -19.62% -36.03% 80.29% -45.85% -5.60% -
  Horiz. % 42.91% 47.39% 58.96% 92.16% 51.12% 94.40% 100.00%
P/EPS 10.36 6.54 15.68 -21.27 29.26 33.19 42.58 -20.97%
  YoY % 58.41% -58.29% 173.72% -172.69% -11.84% -22.05% -
  Horiz. % 24.33% 15.36% 36.82% -49.95% 68.72% 77.95% 100.00%
EY 9.65 15.29 6.38 -4.70 3.42 3.01 2.35 26.52%
  YoY % -36.89% 139.66% 235.74% -237.43% 13.62% 28.09% -
  Horiz. % 410.64% 650.64% 271.49% -200.00% 145.53% 128.09% 100.00%
DY 1.92 2.07 1.79 0.64 1.57 0.89 0.00 -
  YoY % -7.25% 15.64% 179.69% -59.24% 76.40% 0.00% -
  Horiz. % 215.73% 232.58% 201.12% 71.91% 176.40% 100.00% -
P/NAPS 1.05 0.96 1.24 1.55 1.24 2.26 2.38 -12.74%
  YoY % 9.37% -22.58% -20.00% 25.00% -45.13% -5.04% -
  Horiz. % 44.12% 40.34% 52.10% 65.13% 52.10% 94.96% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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