Highlights

[MRCB] YoY Quarter Result on 2011-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 11-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -16.77%    YoY -     46.84%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 325,685 185,731 341,508 234,841 173,875 230,244 228,531 6.08%
  YoY % 75.35% -45.61% 45.42% 35.06% -24.48% 0.75% -
  Horiz. % 142.51% 81.27% 149.44% 102.76% 76.08% 100.75% 100.00%
PBT 138,763 13,113 18,834 23,146 18,303 9,137 -9,151 -
  YoY % 958.21% -30.38% -18.63% 26.46% 100.32% 199.85% -
  Horiz. % -1,516.37% -143.30% -205.81% -252.93% -200.01% -99.85% 100.00%
Tax -14,760 -5,019 -8,615 -3,777 -5,122 2,918 -406 81.96%
  YoY % -194.08% 41.74% -128.09% 26.26% -275.53% 818.72% -
  Horiz. % 3,635.47% 1,236.21% 2,121.92% 930.30% 1,261.58% -718.72% 100.00%
NP 124,003 8,094 10,219 19,369 13,181 12,055 -9,557 -
  YoY % 1,432.04% -20.79% -47.24% 46.95% 9.34% 226.14% -
  Horiz. % -1,297.51% -84.69% -106.93% -202.67% -137.92% -126.14% 100.00%
NP to SH 118,531 5,809 5,157 17,979 12,244 12,042 -5,239 -
  YoY % 1,940.47% 12.64% -71.32% 46.84% 1.68% 329.85% -
  Horiz. % -2,262.47% -110.88% -98.43% -343.18% -233.71% -229.85% 100.00%
Tax Rate 10.64 % 38.27 % 45.74 % 16.32 % 27.98 % -31.94 % - % -
  YoY % -72.20% -16.33% 180.27% -41.67% 187.60% 0.00% -
  Horiz. % -33.31% -119.82% -143.21% -51.10% -87.60% 100.00% -
Total Cost 201,682 177,637 331,289 215,472 160,694 218,189 238,088 -2.73%
  YoY % 13.54% -46.38% 53.75% 34.09% -26.35% -8.36% -
  Horiz. % 84.71% 74.61% 139.15% 90.50% 67.49% 91.64% 100.00%
Net Worth 1,881,575 1,420,438 1,360,332 0 1,212,018 648,276 711,781 17.58%
  YoY % 32.46% 4.42% 0.00% 0.00% 86.96% -8.92% -
  Horiz. % 264.35% 199.56% 191.12% 0.00% 170.28% 91.08% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,881,575 1,420,438 1,360,332 0 1,212,018 648,276 711,781 17.58%
  YoY % 32.46% 4.42% 0.00% 0.00% 86.96% -8.92% -
  Horiz. % 264.35% 199.56% 191.12% 0.00% 170.28% 91.08% 100.00%
NOSH 1,657,776 1,383,095 1,393,783 1,388,759 1,375,730 905,413 903,275 10.64%
  YoY % 19.86% -0.77% 0.36% 0.95% 51.94% 0.24% -
  Horiz. % 183.53% 153.12% 154.30% 153.75% 152.30% 100.24% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 38.07 % 4.36 % 2.99 % 8.25 % 7.58 % 5.24 % -4.18 % -
  YoY % 773.17% 45.82% -63.76% 8.84% 44.66% 225.36% -
  Horiz. % -910.77% -104.31% -71.53% -197.37% -181.34% -125.36% 100.00%
ROE 6.30 % 0.41 % 0.38 % - % 1.01 % 1.86 % -0.74 % -
  YoY % 1,436.59% 7.89% 0.00% 0.00% -45.70% 351.35% -
  Horiz. % -851.35% -55.41% -51.35% 0.00% -136.49% -251.35% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 19.65 13.43 24.50 16.91 12.64 25.43 25.30 -4.12%
  YoY % 46.31% -45.18% 44.88% 33.78% -50.29% 0.51% -
  Horiz. % 77.67% 53.08% 96.84% 66.84% 49.96% 100.51% 100.00%
EPS 7.15 0.42 0.37 1.30 0.89 1.33 -0.58 -
  YoY % 1,602.38% 13.51% -71.54% 46.07% -33.08% 329.31% -
  Horiz. % -1,232.76% -72.41% -63.79% -224.14% -153.45% -229.31% 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 1.1350 1.0270 0.9760 0.0000 0.8810 0.7160 0.7880 6.27%
  YoY % 10.52% 5.23% 0.00% 0.00% 23.04% -9.14% -
  Horiz. % 144.04% 130.33% 123.86% 0.00% 111.80% 90.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 7.38 4.21 7.74 5.32 3.94 5.22 5.18 6.07%
  YoY % 75.30% -45.61% 45.49% 35.03% -24.52% 0.77% -
  Horiz. % 142.47% 81.27% 149.42% 102.70% 76.06% 100.77% 100.00%
EPS 2.69 0.13 0.12 0.41 0.28 0.27 -0.12 -
  YoY % 1,969.23% 8.33% -70.73% 46.43% 3.70% 325.00% -
  Horiz. % -2,241.67% -108.33% -100.00% -341.67% -233.33% -225.00% 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 0.4265 0.3219 0.3083 0.0000 0.2747 0.1469 0.1613 17.58%
  YoY % 32.49% 4.41% 0.00% 0.00% 87.00% -8.93% -
  Horiz. % 264.41% 199.57% 191.13% 0.00% 170.30% 91.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.7100 1.5300 1.7500 2.2300 1.5600 1.2600 1.1000 -
P/RPS 8.70 11.39 7.14 13.19 12.34 4.95 4.35 12.24%
  YoY % -23.62% 59.52% -45.87% 6.89% 149.29% 13.79% -
  Horiz. % 200.00% 261.84% 164.14% 303.22% 283.68% 113.79% 100.00%
P/EPS 23.92 364.29 472.97 172.25 175.28 94.74 -189.66 -
  YoY % -93.43% -22.98% 174.58% -1.73% 85.01% 149.95% -
  Horiz. % -12.61% -192.08% -249.38% -90.82% -92.42% -49.95% 100.00%
EY 4.18 0.27 0.21 0.58 0.57 1.06 -0.53 -
  YoY % 1,448.15% 28.57% -63.79% 1.75% -46.23% 300.00% -
  Horiz. % -788.68% -50.94% -39.62% -109.43% -107.55% -200.00% 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 1.51 1.49 1.79 0.00 1.77 1.76 1.40 1.27%
  YoY % 1.34% -16.76% 0.00% 0.00% 0.57% 25.71% -
  Horiz. % 107.86% 106.43% 127.86% 0.00% 126.43% 125.71% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 26/08/13 16/08/12 11/08/11 24/08/10 27/08/09 26/08/08 -
Price 1.6800 1.4900 1.7400 2.2300 1.6700 1.2900 0.7700 -
P/RPS 8.55 11.10 7.10 13.19 13.21 5.07 3.04 18.80%
  YoY % -22.97% 56.34% -46.17% -0.15% 160.55% 66.78% -
  Horiz. % 281.25% 365.13% 233.55% 433.88% 434.54% 166.78% 100.00%
P/EPS 23.50 354.76 470.27 172.25 187.64 96.99 -132.76 -
  YoY % -93.38% -24.56% 173.02% -8.20% 93.46% 173.06% -
  Horiz. % -17.70% -267.22% -354.23% -129.75% -141.34% -73.06% 100.00%
EY 4.26 0.28 0.21 0.58 0.53 1.03 -0.75 -
  YoY % 1,421.43% 33.33% -63.79% 9.43% -48.54% 237.33% -
  Horiz. % -568.00% -37.33% -28.00% -77.33% -70.67% -137.33% 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 1.48 1.45 1.78 0.00 1.90 1.80 0.98 7.11%
  YoY % 2.07% -18.54% 0.00% 0.00% 5.56% 83.67% -
  Horiz. % 151.02% 147.96% 181.63% 0.00% 193.88% 183.67% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers