Highlights

[MRCB] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 19-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     143.93%    YoY -     128.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 2,079,360 1,744,060 1,616,740 818,596 1,048,136 1,314,496 885,988 15.26%
  YoY % 19.23% 7.88% 97.50% -21.90% -20.26% 48.36% -
  Horiz. % 234.69% 196.85% 182.48% 92.39% 118.30% 148.36% 100.00%
PBT 107,916 74,612 1,009,836 95,632 20,328 142,408 96,144 1.94%
  YoY % 44.64% -92.61% 955.96% 370.44% -85.73% 48.12% -
  Horiz. % 112.24% 77.60% 1,050.34% 99.47% 21.14% 148.12% 100.00%
Tax -33,668 -20,772 -14,784 -18,752 -5,840 -28,008 604 -
  YoY % -62.08% -40.50% 21.16% -221.10% 79.15% -4,737.09% -
  Horiz. % -5,574.17% -3,439.07% -2,447.68% -3,104.64% -966.89% -4,637.09% 100.00%
NP 74,248 53,840 995,052 76,880 14,488 114,400 96,748 -4.31%
  YoY % 37.90% -94.59% 1,194.29% 430.65% -87.34% 18.25% -
  Horiz. % 76.74% 55.65% 1,028.50% 79.46% 14.97% 118.25% 100.00%
NP to SH 34,552 17,528 951,444 47,940 21,008 88,620 86,408 -14.16%
  YoY % 97.12% -98.16% 1,884.66% 128.20% -76.29% 2.56% -
  Horiz. % 39.99% 20.29% 1,101.11% 55.48% 24.31% 102.56% 100.00%
Tax Rate 31.20 % 27.84 % 1.46 % 19.61 % 28.73 % 19.67 % -0.63 % -
  YoY % 12.07% 1,806.85% -92.55% -31.74% 46.06% 3,222.22% -
  Horiz. % -4,952.38% -4,419.05% -231.75% -3,112.70% -4,560.32% -3,122.22% 100.00%
Total Cost 2,005,112 1,690,220 621,688 741,716 1,033,648 1,200,096 789,240 16.80%
  YoY % 18.63% 171.88% -16.18% -28.24% -13.87% 52.06% -
  Horiz. % 254.06% 214.16% 78.77% 93.98% 130.97% 152.06% 100.00%
Net Worth 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 8.47%
  YoY % -3.86% -1.15% 32.06% 20.20% 2.50% 5.41% -
  Horiz. % 162.99% 169.53% 171.51% 129.87% 108.04% 105.41% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 8.47%
  YoY % -3.86% -1.15% 32.06% 20.20% 2.50% 5.41% -
  Horiz. % 162.99% 169.53% 171.51% 129.87% 108.04% 105.41% 100.00%
NOSH 2,135,101 1,752,800 1,783,065 1,664,583 1,382,105 1,384,687 1,384,743 7.48%
  YoY % 21.81% -1.70% 7.12% 20.44% -0.19% -0.00% -
  Horiz. % 154.19% 126.58% 128.77% 120.21% 99.81% 100.00% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 3.57 % 3.09 % 61.55 % 9.39 % 1.38 % 8.70 % 10.92 % -16.99%
  YoY % 15.53% -94.98% 555.48% 580.43% -84.14% -20.33% -
  Horiz. % 32.69% 28.30% 563.64% 85.99% 12.64% 79.67% 100.00%
ROE 1.62 % 0.79 % 42.35 % 2.82 % 1.48 % 6.42 % 6.60 % -20.86%
  YoY % 105.06% -98.13% 1,401.77% 90.54% -76.95% -2.73% -
  Horiz. % 24.55% 11.97% 641.67% 42.73% 22.42% 97.27% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 97.39 99.50 90.67 49.18 75.84 94.93 63.98 7.25%
  YoY % -2.12% 9.74% 84.36% -35.15% -20.11% 48.37% -
  Horiz. % 152.22% 155.52% 141.72% 76.87% 118.54% 148.37% 100.00%
EPS 1.60 1.00 53.36 2.88 1.52 6.40 6.24 -20.28%
  YoY % 60.00% -98.13% 1,752.78% 89.47% -76.25% 2.56% -
  Horiz. % 25.64% 16.03% 855.13% 46.15% 24.36% 102.56% 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 1.0000 1.2670 1.2600 1.0220 1.0240 0.9972 0.9460 0.93%
  YoY % -21.07% 0.56% 23.29% -0.20% 2.69% 5.41% -
  Horiz. % 105.71% 133.93% 133.19% 108.03% 108.25% 105.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,306,428
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 48.29 40.50 37.54 19.01 24.34 30.52 20.57 15.27%
  YoY % 19.23% 7.88% 97.48% -21.90% -20.25% 48.37% -
  Horiz. % 234.76% 196.89% 182.50% 92.42% 118.33% 148.37% 100.00%
EPS 0.80 0.41 22.09 1.11 0.49 2.06 2.01 -14.22%
  YoY % 95.12% -98.14% 1,890.09% 126.53% -76.21% 2.49% -
  Horiz. % 39.80% 20.40% 1,099.01% 55.22% 24.38% 102.49% 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 0.4958 0.5157 0.5217 0.3950 0.3286 0.3206 0.3042 8.47%
  YoY % -3.86% -1.15% 32.08% 20.21% 2.50% 5.39% -
  Horiz. % 162.98% 169.53% 171.50% 129.85% 108.02% 105.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.7000 1.2500 1.2500 1.6400 1.4300 1.9000 2.2000 -
P/RPS 1.75 1.26 1.38 3.33 1.89 2.00 3.44 -10.64%
  YoY % 38.89% -8.70% -58.56% 76.19% -5.50% -41.86% -
  Horiz. % 50.87% 36.63% 40.12% 96.80% 54.94% 58.14% 100.00%
P/EPS 105.05 125.00 2.34 56.94 94.08 29.69 35.26 19.94%
  YoY % -15.96% 5,241.88% -95.89% -39.48% 216.87% -15.80% -
  Horiz. % 297.93% 354.51% 6.64% 161.49% 266.82% 84.20% 100.00%
EY 0.95 0.80 42.69 1.76 1.06 3.37 2.84 -16.67%
  YoY % 18.75% -98.13% 2,325.57% 66.04% -68.55% 18.66% -
  Horiz. % 33.45% 28.17% 1,503.17% 61.97% 37.32% 118.66% 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 1.70 0.99 0.99 1.60 1.40 1.91 2.33 -5.11%
  YoY % 71.72% 0.00% -38.12% 14.29% -26.70% -18.03% -
  Horiz. % 72.96% 42.49% 42.49% 68.67% 60.09% 81.97% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 29/05/17 31/05/16 21/05/15 19/05/14 23/05/13 22/05/12 26/05/11 -
Price 1.4100 1.1600 1.3200 1.5300 1.7000 1.6000 2.1600 -
P/RPS 1.45 1.17 1.46 3.11 2.24 1.69 3.38 -13.14%
  YoY % 23.93% -19.86% -53.05% 38.84% 32.54% -50.00% -
  Horiz. % 42.90% 34.62% 43.20% 92.01% 66.27% 50.00% 100.00%
P/EPS 87.13 116.00 2.47 53.13 111.84 25.00 34.62 16.61%
  YoY % -24.89% 4,596.36% -95.35% -52.49% 347.36% -27.79% -
  Horiz. % 251.68% 335.07% 7.13% 153.47% 323.05% 72.21% 100.00%
EY 1.15 0.86 40.42 1.88 0.89 4.00 2.89 -14.22%
  YoY % 33.72% -97.87% 2,050.00% 111.24% -77.75% 38.41% -
  Horiz. % 39.79% 29.76% 1,398.62% 65.05% 30.80% 138.41% 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 1.41 0.92 1.05 1.50 1.66 1.60 2.28 -7.69%
  YoY % 53.26% -12.38% -30.00% -9.64% 3.75% -29.82% -
  Horiz. % 61.84% 40.35% 46.05% 65.79% 72.81% 70.18% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers