Highlights

[MRCB] YoY Annual (Unaudited) 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 YoY -     239.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,823,651 2,408,072 1,696,727 1,514,767 940,910 1,283,204 1,226,705 14.89%
  YoY % 17.26% 41.92% 12.01% 60.99% -26.67% 4.61% -
  Horiz. % 230.18% 196.30% 138.32% 123.48% 76.70% 104.61% 100.00%
PBT 247,333 392,629 370,112 220,618 -110,367 134,002 123,313 12.29%
  YoY % -37.01% 6.08% 67.76% 299.89% -182.36% 8.67% -
  Horiz. % 200.57% 318.40% 300.14% 178.91% -89.50% 108.67% 100.00%
Tax -65,525 -73,532 -6,083 -37,099 -7,584 -42,835 -15,326 27.37%
  YoY % 10.89% -1,108.81% 83.60% -389.17% 82.29% -179.49% -
  Horiz. % 427.54% 479.79% 39.69% 242.07% 49.48% 279.49% 100.00%
NP 181,808 319,097 364,029 183,519 -117,951 91,167 107,987 9.06%
  YoY % -43.02% -12.34% 98.36% 255.59% -229.38% -15.58% -
  Horiz. % 168.36% 295.50% 337.10% 169.95% -109.23% 84.42% 100.00%
NP to SH 167,575 267,360 330,392 152,634 -109,132 60,122 93,524 10.20%
  YoY % -37.32% -19.08% 116.46% 239.86% -281.52% -35.71% -
  Horiz. % 179.18% 285.87% 353.27% 163.20% -116.69% 64.29% 100.00%
Tax Rate 26.49 % 18.73 % 1.64 % 16.82 % - % 31.97 % 12.43 % 13.43%
  YoY % 41.43% 1,042.07% -90.25% 0.00% 0.00% 157.20% -
  Horiz. % 213.11% 150.68% 13.19% 135.32% 0.00% 257.20% 100.00%
Total Cost 2,641,843 2,088,975 1,332,698 1,331,248 1,058,861 1,192,037 1,118,718 15.38%
  YoY % 26.47% 56.75% 0.11% 25.72% -11.17% 6.55% -
  Horiz. % 236.15% 186.73% 119.13% 119.00% 94.65% 106.55% 100.00%
Net Worth 2,411,814 2,644,539 2,259,166 1,928,008 1,500,934 1,415,776 1,376,024 9.80%
  YoY % -8.80% 17.06% 17.18% 28.45% 6.01% 2.89% -
  Horiz. % 175.27% 192.19% 164.18% 140.11% 109.08% 102.89% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 38,369 53,278 44,647 42,730 14,787 27,705 27,714 5.57%
  YoY % -27.98% 19.33% 4.49% 188.96% -46.63% -0.03% -
  Horiz. % 138.45% 192.24% 161.10% 154.18% 53.36% 99.97% 100.00%
Div Payout % 22.90 % 19.93 % 13.51 % 28.00 % - % 46.08 % 29.63 % -4.20%
  YoY % 14.90% 47.52% -51.75% 0.00% 0.00% 55.52% -
  Horiz. % 77.29% 67.26% 45.60% 94.50% 0.00% 155.52% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,411,814 2,644,539 2,259,166 1,928,008 1,500,934 1,415,776 1,376,024 9.80%
  YoY % -8.80% 17.06% 17.18% 28.45% 6.01% 2.89% -
  Horiz. % 175.27% 192.19% 164.18% 140.11% 109.08% 102.89% 100.00%
NOSH 2,192,559 1,937,391 1,785,902 1,709,227 1,478,753 1,385,299 1,385,724 7.94%
  YoY % 13.17% 8.48% 4.49% 15.59% 6.75% -0.03% -
  Horiz. % 158.22% 139.81% 128.88% 123.35% 106.71% 99.97% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.44 % 13.25 % 21.45 % 12.12 % -12.54 % 7.10 % 8.80 % -5.07%
  YoY % -51.40% -38.23% 76.98% 196.65% -276.62% -19.32% -
  Horiz. % 73.18% 150.57% 243.75% 137.73% -142.50% 80.68% 100.00%
ROE 6.95 % 10.11 % 14.62 % 7.92 % -7.27 % 4.25 % 6.80 % 0.36%
  YoY % -31.26% -30.85% 84.60% 208.94% -271.06% -37.50% -
  Horiz. % 102.21% 148.68% 215.00% 116.47% -106.91% 62.50% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 128.78 124.29 95.01 88.62 63.63 92.63 88.52 6.44%
  YoY % 3.61% 30.82% 7.21% 39.27% -31.31% 4.64% -
  Horiz. % 145.48% 140.41% 107.33% 100.11% 71.88% 104.64% 100.00%
EPS 6.56 13.80 18.50 8.93 -7.38 4.34 6.75 -0.47%
  YoY % -52.46% -25.41% 107.17% 221.00% -270.05% -35.70% -
  Horiz. % 97.19% 204.44% 274.07% 132.30% -109.33% 64.30% 100.00%
DPS 1.75 2.75 2.50 2.50 1.00 2.00 2.00 -2.20%
  YoY % -36.36% 10.00% 0.00% 150.00% -50.00% 0.00% -
  Horiz. % 87.50% 137.50% 125.00% 125.00% 50.00% 100.00% 100.00%
NAPS 1.1000 1.3650 1.2650 1.1280 1.0150 1.0220 0.9930 1.72%
  YoY % -19.41% 7.91% 12.15% 11.13% -0.68% 2.92% -
  Horiz. % 110.78% 137.46% 127.39% 113.60% 102.22% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 64.00 54.58 38.46 34.33 21.33 29.08 27.80 14.89%
  YoY % 17.26% 41.91% 12.03% 60.95% -26.65% 4.60% -
  Horiz. % 230.22% 196.33% 138.35% 123.49% 76.73% 104.60% 100.00%
EPS 3.80 6.06 7.49 3.46 -2.47 1.36 2.12 10.21%
  YoY % -37.29% -19.09% 116.47% 240.08% -281.62% -35.85% -
  Horiz. % 179.25% 285.85% 353.30% 163.21% -116.51% 64.15% 100.00%
DPS 0.87 1.21 1.01 0.97 0.34 0.63 0.63 5.52%
  YoY % -28.10% 19.80% 4.12% 185.29% -46.03% 0.00% -
  Horiz. % 138.10% 192.06% 160.32% 153.97% 53.97% 100.00% 100.00%
NAPS 0.5466 0.5994 0.5120 0.4370 0.3402 0.3209 0.3119 9.79%
  YoY % -8.81% 17.07% 17.16% 28.45% 6.01% 2.89% -
  Horiz. % 175.25% 192.18% 164.16% 140.11% 109.07% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.1200 1.3300 1.2800 1.2200 1.2900 1.5500 2.1600 -
P/RPS 0.87 1.07 1.35 1.38 2.03 1.67 2.44 -15.78%
  YoY % -18.69% -20.74% -2.17% -32.02% 21.56% -31.56% -
  Horiz. % 35.66% 43.85% 55.33% 56.56% 83.20% 68.44% 100.00%
P/EPS 14.65 9.64 6.92 13.66 -17.48 35.71 32.00 -12.20%
  YoY % 51.97% 39.31% -49.34% 178.15% -148.95% 11.59% -
  Horiz. % 45.78% 30.13% 21.62% 42.69% -54.62% 111.59% 100.00%
EY 6.82 10.38 14.45 7.32 -5.72 2.80 3.12 13.91%
  YoY % -34.30% -28.17% 97.40% 227.97% -304.29% -10.26% -
  Horiz. % 218.59% 332.69% 463.14% 234.62% -183.33% 89.74% 100.00%
DY 1.56 2.07 1.95 2.05 0.78 1.29 0.93 8.99%
  YoY % -24.64% 6.15% -4.88% 162.82% -39.53% 38.71% -
  Horiz. % 167.74% 222.58% 209.68% 220.43% 83.87% 138.71% 100.00%
P/NAPS 1.02 0.97 1.01 1.08 1.27 1.52 2.18 -11.88%
  YoY % 5.15% -3.96% -6.48% -14.96% -16.45% -30.28% -
  Horiz. % 46.79% 44.50% 46.33% 49.54% 58.26% 69.72% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 -
Price 1.0800 1.4300 1.2100 1.4000 1.5700 1.2700 2.2400 -
P/RPS 0.84 1.15 1.27 1.58 2.47 1.37 2.53 -16.77%
  YoY % -26.96% -9.45% -19.62% -36.03% 80.29% -45.85% -
  Horiz. % 33.20% 45.45% 50.20% 62.45% 97.63% 54.15% 100.00%
P/EPS 14.13 10.36 6.54 15.68 -21.27 29.26 33.19 -13.25%
  YoY % 36.39% 58.41% -58.29% 173.72% -172.69% -11.84% -
  Horiz. % 42.57% 31.21% 19.70% 47.24% -64.09% 88.16% 100.00%
EY 7.08 9.65 15.29 6.38 -4.70 3.42 3.01 15.31%
  YoY % -26.63% -36.89% 139.66% 235.74% -237.43% 13.62% -
  Horiz. % 235.22% 320.60% 507.97% 211.96% -156.15% 113.62% 100.00%
DY 1.62 1.92 2.07 1.79 0.64 1.57 0.89 10.49%
  YoY % -15.62% -7.25% 15.64% 179.69% -59.24% 76.40% -
  Horiz. % 182.02% 215.73% 232.58% 201.12% 71.91% 176.40% 100.00%
P/NAPS 0.98 1.05 0.96 1.24 1.55 1.24 2.26 -12.99%
  YoY % -6.67% 9.37% -22.58% -20.00% 25.00% -45.13% -
  Horiz. % 43.36% 46.46% 42.48% 54.87% 68.58% 54.87% 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