Highlights

[MRCB] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -5.24%    YoY -     2.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,616,740 818,596 1,048,136 1,314,496 885,988 758,708 610,380 17.62%
  YoY % 97.50% -21.90% -20.26% 48.36% 16.78% 24.30% -
  Horiz. % 264.87% 134.11% 171.72% 215.36% 145.15% 124.30% 100.00%
PBT 1,009,836 95,632 20,328 142,408 96,144 59,912 8,032 123.74%
  YoY % 955.96% 370.44% -85.73% 48.12% 60.48% 645.92% -
  Horiz. % 12,572.66% 1,190.64% 253.09% 1,773.01% 1,197.01% 745.92% 100.00%
Tax -14,784 -18,752 -5,840 -28,008 604 -15,784 -6,168 15.68%
  YoY % 21.16% -221.10% 79.15% -4,737.09% 103.83% -155.90% -
  Horiz. % 239.69% 304.02% 94.68% 454.09% -9.79% 255.90% 100.00%
NP 995,052 76,880 14,488 114,400 96,748 44,128 1,864 184.68%
  YoY % 1,194.29% 430.65% -87.34% 18.25% 119.24% 2,267.38% -
  Horiz. % 53,382.62% 4,124.46% 777.25% 6,137.34% 5,190.34% 2,367.38% 100.00%
NP to SH 951,444 47,940 21,008 88,620 86,408 39,388 612 240.17%
  YoY % 1,884.66% 128.20% -76.29% 2.56% 119.38% 6,335.95% -
  Horiz. % 155,464.70% 7,833.33% 3,432.68% 14,480.39% 14,118.95% 6,435.95% 100.00%
Tax Rate 1.46 % 19.61 % 28.73 % 19.67 % -0.63 % 26.35 % 76.79 % -48.32%
  YoY % -92.55% -31.74% 46.06% 3,222.22% -102.39% -65.69% -
  Horiz. % 1.90% 25.54% 37.41% 25.62% -0.82% 34.31% 100.00%
Total Cost 621,688 741,716 1,033,648 1,200,096 789,240 714,580 608,516 0.36%
  YoY % -16.18% -28.24% -13.87% 52.06% 10.45% 17.43% -
  Horiz. % 102.16% 121.89% 169.86% 197.22% 129.70% 117.43% 100.00%
Net Worth 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 535,500 26.98%
  YoY % 32.06% 20.20% 2.50% 5.41% 42.21% 72.02% -
  Horiz. % 419.54% 317.69% 264.29% 257.85% 244.63% 172.02% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 535,500 26.98%
  YoY % 32.06% 20.20% 2.50% 5.41% 42.21% 72.02% -
  Horiz. % 419.54% 317.69% 264.29% 257.85% 244.63% 172.02% 100.00%
NOSH 1,783,065 1,664,583 1,382,105 1,384,687 1,384,743 1,058,817 765,000 15.14%
  YoY % 7.12% 20.44% -0.19% -0.00% 30.78% 38.41% -
  Horiz. % 233.08% 217.59% 180.67% 181.00% 181.01% 138.41% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 61.55 % 9.39 % 1.38 % 8.70 % 10.92 % 5.82 % 0.31 % 141.44%
  YoY % 555.48% 580.43% -84.14% -20.33% 87.63% 1,777.42% -
  Horiz. % 19,854.84% 3,029.03% 445.16% 2,806.45% 3,522.58% 1,877.42% 100.00%
ROE 42.35 % 2.82 % 1.48 % 6.42 % 6.60 % 4.28 % 0.11 % 169.60%
  YoY % 1,401.77% 90.54% -76.95% -2.73% 54.21% 3,790.91% -
  Horiz. % 38,500.00% 2,563.64% 1,345.45% 5,836.36% 6,000.00% 3,890.91% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 90.67 49.18 75.84 94.93 63.98 71.66 79.79 2.15%
  YoY % 84.36% -35.15% -20.11% 48.37% -10.72% -10.19% -
  Horiz. % 113.64% 61.64% 95.05% 118.97% 80.19% 89.81% 100.00%
EPS 53.36 2.88 1.52 6.40 6.24 3.72 0.08 195.44%
  YoY % 1,752.78% 89.47% -76.25% 2.56% 67.74% 4,550.00% -
  Horiz. % 66,700.00% 3,600.00% 1,900.00% 8,000.00% 7,800.00% 4,650.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2600 1.0220 1.0240 0.9972 0.9460 0.8700 0.7000 10.29%
  YoY % 23.29% -0.20% 2.69% 5.41% 8.74% 24.29% -
  Horiz. % 180.00% 146.00% 146.29% 142.46% 135.14% 124.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 36.64 18.55 23.76 29.79 20.08 17.20 13.83 17.62%
  YoY % 97.52% -21.93% -20.24% 48.36% 16.74% 24.37% -
  Horiz. % 264.93% 134.13% 171.80% 215.40% 145.19% 124.37% 100.00%
EPS 21.56 1.09 0.48 2.01 1.96 0.89 0.01 259.22%
  YoY % 1,877.98% 127.08% -76.12% 2.55% 120.22% 8,800.00% -
  Horiz. % 215,600.00% 10,900.00% 4,800.00% 20,100.00% 19,600.00% 8,900.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5092 0.3856 0.3208 0.3130 0.2969 0.2088 0.1214 26.98%
  YoY % 32.05% 20.20% 2.49% 5.42% 42.19% 71.99% -
  Horiz. % 419.44% 317.63% 264.25% 257.83% 244.56% 171.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.2500 1.6400 1.4300 1.9000 2.2000 1.6500 0.8500 -
P/RPS 1.38 3.33 1.89 2.00 3.44 2.30 1.07 4.33%
  YoY % -58.56% 76.19% -5.50% -41.86% 49.57% 114.95% -
  Horiz. % 128.97% 311.21% 176.64% 186.92% 321.50% 214.95% 100.00%
P/EPS 2.34 56.94 94.08 29.69 35.26 44.35 1,062.50 -63.91%
  YoY % -95.89% -39.48% 216.87% -15.80% -20.50% -95.83% -
  Horiz. % 0.22% 5.36% 8.85% 2.79% 3.32% 4.17% 100.00%
EY 42.69 1.76 1.06 3.37 2.84 2.25 0.09 179.13%
  YoY % 2,325.57% 66.04% -68.55% 18.66% 26.22% 2,400.00% -
  Horiz. % 47,433.33% 1,955.56% 1,177.78% 3,744.44% 3,155.56% 2,500.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.99 1.60 1.40 1.91 2.33 1.90 1.21 -3.29%
  YoY % -38.12% 14.29% -26.70% -18.03% 22.63% 57.02% -
  Horiz. % 81.82% 132.23% 115.70% 157.85% 192.56% 157.02% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 19/05/14 23/05/13 22/05/12 26/05/11 18/05/10 15/05/09 -
Price 1.3200 1.5300 1.7000 1.6000 2.1600 1.5500 1.2000 -
P/RPS 1.46 3.11 2.24 1.69 3.38 2.16 1.50 -0.45%
  YoY % -53.05% 38.84% 32.54% -50.00% 56.48% 44.00% -
  Horiz. % 97.33% 207.33% 149.33% 112.67% 225.33% 144.00% 100.00%
P/EPS 2.47 53.13 111.84 25.00 34.62 41.67 1,500.00 -65.62%
  YoY % -95.35% -52.49% 347.36% -27.79% -16.92% -97.22% -
  Horiz. % 0.16% 3.54% 7.46% 1.67% 2.31% 2.78% 100.00%
EY 40.42 1.88 0.89 4.00 2.89 2.40 0.07 188.43%
  YoY % 2,050.00% 111.24% -77.75% 38.41% 20.42% 3,328.57% -
  Horiz. % 57,742.85% 2,685.71% 1,271.43% 5,714.29% 4,128.57% 3,428.57% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.05 1.50 1.66 1.60 2.28 1.78 1.71 -7.80%
  YoY % -30.00% -9.64% 3.75% -29.82% 28.09% 4.09% -
  Horiz. % 61.40% 87.72% 97.08% 93.57% 133.33% 104.09% 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