Highlights

[MRCB] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     523.35%    YoY -     1,884.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,710,384 2,079,360 1,744,060 1,616,740 818,596 1,048,136 1,314,496 4.48%
  YoY % -17.74% 19.23% 7.88% 97.50% -21.90% -20.26% -
  Horiz. % 130.12% 158.19% 132.68% 122.99% 62.27% 79.74% 100.00%
PBT 122,236 107,916 74,612 1,009,836 95,632 20,328 142,408 -2.51%
  YoY % 13.27% 44.64% -92.61% 955.96% 370.44% -85.73% -
  Horiz. % 85.84% 75.78% 52.39% 709.11% 67.15% 14.27% 100.00%
Tax -19,732 -33,668 -20,772 -14,784 -18,752 -5,840 -28,008 -5.67%
  YoY % 41.39% -62.08% -40.50% 21.16% -221.10% 79.15% -
  Horiz. % 70.45% 120.21% 74.16% 52.78% 66.95% 20.85% 100.00%
NP 102,504 74,248 53,840 995,052 76,880 14,488 114,400 -1.81%
  YoY % 38.06% 37.90% -94.59% 1,194.29% 430.65% -87.34% -
  Horiz. % 89.60% 64.90% 47.06% 869.80% 67.20% 12.66% 100.00%
NP to SH 86,108 34,552 17,528 951,444 47,940 21,008 88,620 -0.48%
  YoY % 149.21% 97.12% -98.16% 1,884.66% 128.20% -76.29% -
  Horiz. % 97.17% 38.99% 19.78% 1,073.62% 54.10% 23.71% 100.00%
Tax Rate 16.14 % 31.20 % 27.84 % 1.46 % 19.61 % 28.73 % 19.67 % -3.24%
  YoY % -48.27% 12.07% 1,806.85% -92.55% -31.74% 46.06% -
  Horiz. % 82.05% 158.62% 141.54% 7.42% 99.69% 146.06% 100.00%
Total Cost 1,607,880 2,005,112 1,690,220 621,688 741,716 1,033,648 1,200,096 4.99%
  YoY % -19.81% 18.63% 171.88% -16.18% -28.24% -13.87% -
  Horiz. % 133.98% 167.08% 140.84% 51.80% 61.80% 86.13% 100.00%
Net Worth 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 23.25%
  YoY % 126.79% -3.86% -1.15% 32.06% 20.20% 2.50% -
  Horiz. % 350.68% 154.63% 160.83% 162.71% 123.20% 102.50% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 23.25%
  YoY % 126.79% -3.86% -1.15% 32.06% 20.20% 2.50% -
  Horiz. % 350.68% 154.63% 160.83% 162.71% 123.20% 102.50% 100.00%
NOSH 4,390,057 2,135,101 1,752,800 1,783,065 1,664,583 1,382,105 1,384,687 21.19%
  YoY % 105.61% 21.81% -1.70% 7.12% 20.44% -0.19% -
  Horiz. % 317.04% 154.19% 126.58% 128.77% 120.21% 99.81% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.99 % 3.57 % 3.09 % 61.55 % 9.39 % 1.38 % 8.70 % -6.03%
  YoY % 67.79% 15.53% -94.98% 555.48% 580.43% -84.14% -
  Horiz. % 68.85% 41.03% 35.52% 707.47% 107.93% 15.86% 100.00%
ROE 1.78 % 1.62 % 0.79 % 42.35 % 2.82 % 1.48 % 6.42 % -19.24%
  YoY % 9.88% 105.06% -98.13% 1,401.77% 90.54% -76.95% -
  Horiz. % 27.73% 25.23% 12.31% 659.66% 43.93% 23.05% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 38.96 97.39 99.50 90.67 49.18 75.84 94.93 -13.79%
  YoY % -60.00% -2.12% 9.74% 84.36% -35.15% -20.11% -
  Horiz. % 41.04% 102.59% 104.81% 95.51% 51.81% 79.89% 100.00%
EPS 1.96 1.60 1.00 53.36 2.88 1.52 6.40 -17.89%
  YoY % 22.50% 60.00% -98.13% 1,752.78% 89.47% -76.25% -
  Horiz. % 30.62% 25.00% 15.62% 833.75% 45.00% 23.75% 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 1.1030 1.0000 1.2670 1.2600 1.0220 1.0240 0.9972 1.69%
  YoY % 10.30% -21.07% 0.56% 23.29% -0.20% 2.69% -
  Horiz. % 110.61% 100.28% 127.06% 126.35% 102.49% 102.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 38.77 47.13 39.53 36.64 18.55 23.76 29.79 4.49%
  YoY % -17.74% 19.23% 7.89% 97.52% -21.93% -20.24% -
  Horiz. % 130.14% 158.21% 132.70% 122.99% 62.27% 79.76% 100.00%
EPS 1.95 0.78 0.40 21.56 1.09 0.48 2.01 -0.50%
  YoY % 150.00% 95.00% -98.14% 1,877.98% 127.08% -76.12% -
  Horiz. % 97.01% 38.81% 19.90% 1,072.64% 54.23% 23.88% 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 1.0975 0.4839 0.5033 0.5092 0.3856 0.3208 0.3130 23.24%
  YoY % 126.80% -3.85% -1.16% 32.05% 20.20% 2.49% -
  Horiz. % 350.64% 154.60% 160.80% 162.68% 123.19% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0100 1.7000 1.2500 1.2500 1.6400 1.4300 1.9000 -
P/RPS 2.59 1.75 1.26 1.38 3.33 1.89 2.00 4.40%
  YoY % 48.00% 38.89% -8.70% -58.56% 76.19% -5.50% -
  Horiz. % 129.50% 87.50% 63.00% 69.00% 166.50% 94.50% 100.00%
P/EPS 51.49 105.05 125.00 2.34 56.94 94.08 29.69 9.61%
  YoY % -50.99% -15.96% 5,241.88% -95.89% -39.48% 216.87% -
  Horiz. % 173.43% 353.82% 421.02% 7.88% 191.78% 316.87% 100.00%
EY 1.94 0.95 0.80 42.69 1.76 1.06 3.37 -8.79%
  YoY % 104.21% 18.75% -98.13% 2,325.57% 66.04% -68.55% -
  Horiz. % 57.57% 28.19% 23.74% 1,266.77% 52.23% 31.45% 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 0.92 1.70 0.99 0.99 1.60 1.40 1.91 -11.46%
  YoY % -45.88% 71.72% 0.00% -38.12% 14.29% -26.70% -
  Horiz. % 48.17% 89.01% 51.83% 51.83% 83.77% 73.30% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 31/05/16 21/05/15 19/05/14 23/05/13 22/05/12 -
Price 0.5700 1.4100 1.1600 1.3200 1.5300 1.7000 1.6000 -
P/RPS 1.46 1.45 1.17 1.46 3.11 2.24 1.69 -2.41%
  YoY % 0.69% 23.93% -19.86% -53.05% 38.84% 32.54% -
  Horiz. % 86.39% 85.80% 69.23% 86.39% 184.02% 132.54% 100.00%
P/EPS 29.06 87.13 116.00 2.47 53.13 111.84 25.00 2.54%
  YoY % -66.65% -24.89% 4,596.36% -95.35% -52.49% 347.36% -
  Horiz. % 116.24% 348.52% 464.00% 9.88% 212.52% 447.36% 100.00%
EY 3.44 1.15 0.86 40.42 1.88 0.89 4.00 -2.48%
  YoY % 199.13% 33.72% -97.87% 2,050.00% 111.24% -77.75% -
  Horiz. % 86.00% 28.75% 21.50% 1,010.50% 47.00% 22.25% 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 0.52 1.41 0.92 1.05 1.50 1.66 1.60 -17.08%
  YoY % -63.12% 53.26% -12.38% -30.00% -9.64% 3.75% -
  Horiz. % 32.50% 88.12% 57.50% 65.62% 93.75% 103.75% 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.
 


 

217  189  458  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.17-0.02 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers