Highlights

[MRCB] YoY Quarter Result on 2013-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 26-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     10.61%    YoY -     12.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 389,191 530,280 325,685 185,731 341,508 234,841 173,875 14.36%
  YoY % -26.61% 62.82% 75.35% -45.61% 45.42% 35.06% -
  Horiz. % 223.83% 304.98% 187.31% 106.82% 196.41% 135.06% 100.00%
PBT 73,762 91,950 138,763 13,113 18,834 23,146 18,303 26.12%
  YoY % -19.78% -33.74% 958.21% -30.38% -18.63% 26.46% -
  Horiz. % 403.00% 502.38% 758.14% 71.64% 102.90% 126.46% 100.00%
Tax -16,696 -18,502 -14,760 -5,019 -8,615 -3,777 -5,122 21.74%
  YoY % 9.76% -25.35% -194.08% 41.74% -128.09% 26.26% -
  Horiz. % 325.97% 361.23% 288.17% 97.99% 168.20% 73.74% 100.00%
NP 57,066 73,448 124,003 8,094 10,219 19,369 13,181 27.64%
  YoY % -22.30% -40.77% 1,432.04% -20.79% -47.24% 46.95% -
  Horiz. % 432.94% 557.23% 940.77% 61.41% 77.53% 146.95% 100.00%
NP to SH 45,504 60,104 118,531 5,809 5,157 17,979 12,244 24.43%
  YoY % -24.29% -49.29% 1,940.47% 12.64% -71.32% 46.84% -
  Horiz. % 371.64% 490.89% 968.07% 47.44% 42.12% 146.84% 100.00%
Tax Rate 22.63 % 20.12 % 10.64 % 38.27 % 45.74 % 16.32 % 27.98 % -3.47%
  YoY % 12.48% 89.10% -72.20% -16.33% 180.27% -41.67% -
  Horiz. % 80.88% 71.91% 38.03% 136.78% 163.47% 58.33% 100.00%
Total Cost 332,125 456,832 201,682 177,637 331,289 215,472 160,694 12.85%
  YoY % -27.30% 126.51% 13.54% -46.38% 53.75% 34.09% -
  Horiz. % 206.68% 284.29% 125.51% 110.54% 206.16% 134.09% 100.00%
Net Worth 2,388,959 2,314,719 1,881,575 1,420,438 1,360,332 0 1,212,018 11.96%
  YoY % 3.21% 23.02% 32.46% 4.42% 0.00% 0.00% -
  Horiz. % 197.11% 190.98% 155.24% 117.20% 112.24% 0.00% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,388,959 2,314,719 1,881,575 1,420,438 1,360,332 0 1,212,018 11.96%
  YoY % 3.21% 23.02% 32.46% 4.42% 0.00% 0.00% -
  Horiz. % 197.11% 190.98% 155.24% 117.20% 112.24% 0.00% 100.00%
NOSH 1,864,917 1,788,809 1,657,776 1,383,095 1,393,783 1,388,759 1,375,730 5.20%
  YoY % 4.25% 7.90% 19.86% -0.77% 0.36% 0.95% -
  Horiz. % 135.56% 130.03% 120.50% 100.54% 101.31% 100.95% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 14.66 % 13.85 % 38.07 % 4.36 % 2.99 % 8.25 % 7.58 % 11.61%
  YoY % 5.85% -63.62% 773.17% 45.82% -63.76% 8.84% -
  Horiz. % 193.40% 182.72% 502.24% 57.52% 39.45% 108.84% 100.00%
ROE 1.90 % 2.60 % 6.30 % 0.41 % 0.38 % - % 1.01 % 11.10%
  YoY % -26.92% -58.73% 1,436.59% 7.89% 0.00% 0.00% -
  Horiz. % 188.12% 257.43% 623.76% 40.59% 37.62% 0.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.87 29.64 19.65 13.43 24.50 16.91 12.64 8.71%
  YoY % -29.59% 50.84% 46.31% -45.18% 44.88% 33.78% -
  Horiz. % 165.11% 234.49% 155.46% 106.25% 193.83% 133.78% 100.00%
EPS 2.44 3.36 7.15 0.42 0.37 1.30 0.89 18.29%
  YoY % -27.38% -53.01% 1,602.38% 13.51% -71.54% 46.07% -
  Horiz. % 274.16% 377.53% 803.37% 47.19% 41.57% 146.07% 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 1.2810 1.2940 1.1350 1.0270 0.9760 0.0000 0.8810 6.43%
  YoY % -1.00% 14.01% 10.52% 5.23% 0.00% 0.00% -
  Horiz. % 145.40% 146.88% 128.83% 116.57% 110.78% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.82 12.02 7.38 4.21 7.74 5.32 3.94 14.36%
  YoY % -26.62% 62.87% 75.30% -45.61% 45.49% 35.03% -
  Horiz. % 223.86% 305.08% 187.31% 106.85% 196.45% 135.03% 100.00%
EPS 1.03 1.36 2.69 0.13 0.12 0.41 0.28 24.22%
  YoY % -24.26% -49.44% 1,969.23% 8.33% -70.73% 46.43% -
  Horiz. % 367.86% 485.71% 960.71% 46.43% 42.86% 146.43% 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 0.5415 0.5246 0.4265 0.3219 0.3083 0.0000 0.2747 11.96%
  YoY % 3.22% 23.00% 32.49% 4.41% 0.00% 0.00% -
  Horiz. % 197.12% 190.97% 155.26% 117.18% 112.23% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.0600 1.1800 1.7100 1.5300 1.7500 2.2300 1.5600 -
P/RPS 5.08 3.98 8.70 11.39 7.14 13.19 12.34 -13.74%
  YoY % 27.64% -54.25% -23.62% 59.52% -45.87% 6.89% -
  Horiz. % 41.17% 32.25% 70.50% 92.30% 57.86% 106.89% 100.00%
P/EPS 43.44 35.12 23.92 364.29 472.97 172.25 175.28 -20.73%
  YoY % 23.69% 46.82% -93.43% -22.98% 174.58% -1.73% -
  Horiz. % 24.78% 20.04% 13.65% 207.83% 269.84% 98.27% 100.00%
EY 2.30 2.85 4.18 0.27 0.21 0.58 0.57 26.15%
  YoY % -19.30% -31.82% 1,448.15% 28.57% -63.79% 1.75% -
  Horiz. % 403.51% 500.00% 733.33% 47.37% 36.84% 101.75% 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 0.83 0.91 1.51 1.49 1.79 0.00 1.77 -11.85%
  YoY % -8.79% -39.74% 1.34% -16.76% 0.00% 0.00% -
  Horiz. % 46.89% 51.41% 85.31% 84.18% 101.13% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 24/08/15 22/08/14 26/08/13 16/08/12 11/08/11 24/08/10 -
Price 1.2900 0.8300 1.6800 1.4900 1.7400 2.2300 1.6700 -
P/RPS 6.18 2.80 8.55 11.10 7.10 13.19 13.21 -11.88%
  YoY % 120.71% -67.25% -22.97% 56.34% -46.17% -0.15% -
  Horiz. % 46.78% 21.20% 64.72% 84.03% 53.75% 99.85% 100.00%
P/EPS 52.87 24.70 23.50 354.76 470.27 172.25 187.64 -19.02%
  YoY % 114.05% 5.11% -93.38% -24.56% 173.02% -8.20% -
  Horiz. % 28.18% 13.16% 12.52% 189.06% 250.62% 91.80% 100.00%
EY 1.89 4.05 4.26 0.28 0.21 0.58 0.53 23.58%
  YoY % -53.33% -4.93% 1,421.43% 33.33% -63.79% 9.43% -
  Horiz. % 356.60% 764.15% 803.77% 52.83% 39.62% 109.43% 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 1.01 0.64 1.48 1.45 1.78 0.00 1.90 -9.99%
  YoY % 57.81% -56.76% 2.07% -18.54% 0.00% 0.00% -
  Horiz. % 53.16% 33.68% 77.89% 76.32% 93.68% 0.00% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers