Highlights

[MRCB] YoY Quarter Result on 2012-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 16-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -76.72%    YoY -     -71.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 530,280 325,685 185,731 341,508 234,841 173,875 230,244 14.91%
  YoY % 62.82% 75.35% -45.61% 45.42% 35.06% -24.48% -
  Horiz. % 230.31% 141.45% 80.67% 148.32% 102.00% 75.52% 100.00%
PBT 91,950 138,763 13,113 18,834 23,146 18,303 9,137 46.91%
  YoY % -33.74% 958.21% -30.38% -18.63% 26.46% 100.32% -
  Horiz. % 1,006.35% 1,518.69% 143.52% 206.13% 253.32% 200.32% 100.00%
Tax -18,502 -14,760 -5,019 -8,615 -3,777 -5,122 2,918 -
  YoY % -25.35% -194.08% 41.74% -128.09% 26.26% -275.53% -
  Horiz. % -634.06% -505.83% -172.00% -295.24% -129.44% -175.53% 100.00%
NP 73,448 124,003 8,094 10,219 19,369 13,181 12,055 35.13%
  YoY % -40.77% 1,432.04% -20.79% -47.24% 46.95% 9.34% -
  Horiz. % 609.27% 1,028.64% 67.14% 84.77% 160.67% 109.34% 100.00%
NP to SH 60,104 118,531 5,809 5,157 17,979 12,244 12,042 30.71%
  YoY % -49.29% 1,940.47% 12.64% -71.32% 46.84% 1.68% -
  Horiz. % 499.12% 984.31% 48.24% 42.83% 149.30% 101.68% 100.00%
Tax Rate 20.12 % 10.64 % 38.27 % 45.74 % 16.32 % 27.98 % -31.94 % -
  YoY % 89.10% -72.20% -16.33% 180.27% -41.67% 187.60% -
  Horiz. % -62.99% -33.31% -119.82% -143.21% -51.10% -87.60% 100.00%
Total Cost 456,832 201,682 177,637 331,289 215,472 160,694 218,189 13.10%
  YoY % 126.51% 13.54% -46.38% 53.75% 34.09% -26.35% -
  Horiz. % 209.37% 92.43% 81.41% 151.84% 98.75% 73.65% 100.00%
Net Worth 2,314,719 1,881,575 1,420,438 1,360,332 0 1,212,018 648,276 23.62%
  YoY % 23.02% 32.46% 4.42% 0.00% 0.00% 86.96% -
  Horiz. % 357.06% 290.24% 219.11% 209.84% 0.00% 186.96% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,314,719 1,881,575 1,420,438 1,360,332 0 1,212,018 648,276 23.62%
  YoY % 23.02% 32.46% 4.42% 0.00% 0.00% 86.96% -
  Horiz. % 357.06% 290.24% 219.11% 209.84% 0.00% 186.96% 100.00%
NOSH 1,788,809 1,657,776 1,383,095 1,393,783 1,388,759 1,375,730 905,413 12.01%
  YoY % 7.90% 19.86% -0.77% 0.36% 0.95% 51.94% -
  Horiz. % 197.57% 183.10% 152.76% 153.94% 153.38% 151.94% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 13.85 % 38.07 % 4.36 % 2.99 % 8.25 % 7.58 % 5.24 % 17.58%
  YoY % -63.62% 773.17% 45.82% -63.76% 8.84% 44.66% -
  Horiz. % 264.31% 726.53% 83.21% 57.06% 157.44% 144.66% 100.00%
ROE 2.60 % 6.30 % 0.41 % 0.38 % - % 1.01 % 1.86 % 5.74%
  YoY % -58.73% 1,436.59% 7.89% 0.00% 0.00% -45.70% -
  Horiz. % 139.78% 338.71% 22.04% 20.43% 0.00% 54.30% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.64 19.65 13.43 24.50 16.91 12.64 25.43 2.58%
  YoY % 50.84% 46.31% -45.18% 44.88% 33.78% -50.29% -
  Horiz. % 116.56% 77.27% 52.81% 96.34% 66.50% 49.71% 100.00%
EPS 3.36 7.15 0.42 0.37 1.30 0.89 1.33 16.69%
  YoY % -53.01% 1,602.38% 13.51% -71.54% 46.07% -33.08% -
  Horiz. % 252.63% 537.59% 31.58% 27.82% 97.74% 66.92% 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 1.2940 1.1350 1.0270 0.9760 0.0000 0.8810 0.7160 10.36%
  YoY % 14.01% 10.52% 5.23% 0.00% 0.00% 23.04% -
  Horiz. % 180.73% 158.52% 143.44% 136.31% 0.00% 123.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 12.02 7.38 4.21 7.74 5.32 3.94 5.22 14.91%
  YoY % 62.87% 75.30% -45.61% 45.49% 35.03% -24.52% -
  Horiz. % 230.27% 141.38% 80.65% 148.28% 101.92% 75.48% 100.00%
EPS 1.36 2.69 0.13 0.12 0.41 0.28 0.27 30.91%
  YoY % -49.44% 1,969.23% 8.33% -70.73% 46.43% 3.70% -
  Horiz. % 503.70% 996.30% 48.15% 44.44% 151.85% 103.70% 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 0.5246 0.4265 0.3219 0.3083 0.0000 0.2747 0.1469 23.62%
  YoY % 23.00% 32.49% 4.41% 0.00% 0.00% 87.00% -
  Horiz. % 357.11% 290.33% 219.13% 209.87% 0.00% 187.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.1800 1.7100 1.5300 1.7500 2.2300 1.5600 1.2600 -
P/RPS 3.98 8.70 11.39 7.14 13.19 12.34 4.95 -3.57%
  YoY % -54.25% -23.62% 59.52% -45.87% 6.89% 149.29% -
  Horiz. % 80.40% 175.76% 230.10% 144.24% 266.46% 249.29% 100.00%
P/EPS 35.12 23.92 364.29 472.97 172.25 175.28 94.74 -15.24%
  YoY % 46.82% -93.43% -22.98% 174.58% -1.73% 85.01% -
  Horiz. % 37.07% 25.25% 384.52% 499.23% 181.81% 185.01% 100.00%
EY 2.85 4.18 0.27 0.21 0.58 0.57 1.06 17.91%
  YoY % -31.82% 1,448.15% 28.57% -63.79% 1.75% -46.23% -
  Horiz. % 268.87% 394.34% 25.47% 19.81% 54.72% 53.77% 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 0.91 1.51 1.49 1.79 0.00 1.77 1.76 -10.41%
  YoY % -39.74% 1.34% -16.76% 0.00% 0.00% 0.57% -
  Horiz. % 51.70% 85.80% 84.66% 101.70% 0.00% 100.57% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 22/08/14 26/08/13 16/08/12 11/08/11 24/08/10 27/08/09 -
Price 0.8300 1.6800 1.4900 1.7400 2.2300 1.6700 1.2900 -
P/RPS 2.80 8.55 11.10 7.10 13.19 13.21 5.07 -9.42%
  YoY % -67.25% -22.97% 56.34% -46.17% -0.15% 160.55% -
  Horiz. % 55.23% 168.64% 218.93% 140.04% 260.16% 260.55% 100.00%
P/EPS 24.70 23.50 354.76 470.27 172.25 187.64 96.99 -20.38%
  YoY % 5.11% -93.38% -24.56% 173.02% -8.20% 93.46% -
  Horiz. % 25.47% 24.23% 365.77% 484.86% 177.60% 193.46% 100.00%
EY 4.05 4.26 0.28 0.21 0.58 0.53 1.03 25.62%
  YoY % -4.93% 1,421.43% 33.33% -63.79% 9.43% -48.54% -
  Horiz. % 393.20% 413.59% 27.18% 20.39% 56.31% 51.46% 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 0.64 1.48 1.45 1.78 0.00 1.90 1.80 -15.82%
  YoY % -56.76% 2.07% -18.54% 0.00% 0.00% 5.56% -
  Horiz. % 35.56% 82.22% 80.56% 98.89% 0.00% 105.56% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers