Highlights

[MRCB] YoY Quarter Result on 2015-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -74.73%    YoY -     -49.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 405,249 756,522 389,191 530,280 325,685 185,731 341,508 2.89%
  YoY % -46.43% 94.38% -26.61% 62.82% 75.35% -45.61% -
  Horiz. % 118.66% 221.52% 113.96% 155.28% 95.37% 54.39% 100.00%
PBT 43,031 34,179 73,762 91,950 138,763 13,113 18,834 14.76%
  YoY % 25.90% -53.66% -19.78% -33.74% 958.21% -30.38% -
  Horiz. % 228.48% 181.47% 391.64% 488.21% 736.77% 69.62% 100.00%
Tax -10,762 -8,117 -16,696 -18,502 -14,760 -5,019 -8,615 3.78%
  YoY % -32.59% 51.38% 9.76% -25.35% -194.08% 41.74% -
  Horiz. % 124.92% 94.22% 193.80% 214.76% 171.33% 58.26% 100.00%
NP 32,269 26,062 57,066 73,448 124,003 8,094 10,219 21.11%
  YoY % 23.82% -54.33% -22.30% -40.77% 1,432.04% -20.79% -
  Horiz. % 315.77% 255.03% 558.43% 718.74% 1,213.46% 79.21% 100.00%
NP to SH 33,448 23,371 45,504 60,104 118,531 5,809 5,157 36.54%
  YoY % 43.12% -48.64% -24.29% -49.29% 1,940.47% 12.64% -
  Horiz. % 648.59% 453.19% 882.37% 1,165.48% 2,298.45% 112.64% 100.00%
Tax Rate 25.01 % 23.75 % 22.63 % 20.12 % 10.64 % 38.27 % 45.74 % -9.57%
  YoY % 5.31% 4.95% 12.48% 89.10% -72.20% -16.33% -
  Horiz. % 54.68% 51.92% 49.48% 43.99% 23.26% 83.67% 100.00%
Total Cost 372,980 730,460 332,125 456,832 201,682 177,637 331,289 1.99%
  YoY % -48.94% 119.94% -27.30% 126.51% 13.54% -46.38% -
  Horiz. % 112.58% 220.49% 100.25% 137.90% 60.88% 53.62% 100.00%
Net Worth 4,873,758 3,012,019 2,388,959 2,314,719 1,881,575 1,420,438 1,360,332 23.69%
  YoY % 61.81% 26.08% 3.21% 23.02% 32.46% 4.42% -
  Horiz. % 358.28% 221.42% 175.62% 170.16% 138.32% 104.42% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 4,873,758 3,012,019 2,388,959 2,314,719 1,881,575 1,420,438 1,360,332 23.69%
  YoY % 61.81% 26.08% 3.21% 23.02% 32.46% 4.42% -
  Horiz. % 358.28% 221.42% 175.62% 170.16% 138.32% 104.42% 100.00%
NOSH 4,390,773 2,184,205 1,864,917 1,788,809 1,657,776 1,383,095 1,393,783 21.07%
  YoY % 101.02% 17.12% 4.25% 7.90% 19.86% -0.77% -
  Horiz. % 315.03% 156.71% 133.80% 128.34% 118.94% 99.23% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 7.96 % 3.44 % 14.66 % 13.85 % 38.07 % 4.36 % 2.99 % 17.72%
  YoY % 131.40% -76.53% 5.85% -63.62% 773.17% 45.82% -
  Horiz. % 266.22% 115.05% 490.30% 463.21% 1,273.24% 145.82% 100.00%
ROE 0.69 % 0.78 % 1.90 % 2.60 % 6.30 % 0.41 % 0.38 % 10.45%
  YoY % -11.54% -58.95% -26.92% -58.73% 1,436.59% 7.89% -
  Horiz. % 181.58% 205.26% 500.00% 684.21% 1,657.89% 107.89% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.23 34.64 20.87 29.64 19.65 13.43 24.50 -15.01%
  YoY % -73.35% 65.98% -29.59% 50.84% 46.31% -45.18% -
  Horiz. % 37.67% 141.39% 85.18% 120.98% 80.20% 54.82% 100.00%
EPS 0.76 1.07 2.44 3.36 7.15 0.42 0.37 12.74%
  YoY % -28.97% -56.15% -27.38% -53.01% 1,602.38% 13.51% -
  Horiz. % 205.41% 289.19% 659.46% 908.11% 1,932.43% 113.51% 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 1.1100 1.3790 1.2810 1.2940 1.1350 1.0270 0.9760 2.17%
  YoY % -19.51% 7.65% -1.00% 14.01% 10.52% 5.23% -
  Horiz. % 113.73% 141.29% 131.25% 132.58% 116.29% 105.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 9.19 17.15 8.82 12.02 7.38 4.21 7.74 2.90%
  YoY % -46.41% 94.44% -26.62% 62.87% 75.30% -45.61% -
  Horiz. % 118.73% 221.58% 113.95% 155.30% 95.35% 54.39% 100.00%
EPS 0.76 0.53 1.03 1.36 2.69 0.13 0.12 36.00%
  YoY % 43.40% -48.54% -24.26% -49.44% 1,969.23% 8.33% -
  Horiz. % 633.33% 441.67% 858.33% 1,133.33% 2,241.67% 108.33% 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 1.1046 0.6827 0.5415 0.5246 0.4265 0.3219 0.3083 23.69%
  YoY % 61.80% 26.08% 3.22% 23.00% 32.49% 4.41% -
  Horiz. % 358.29% 221.44% 175.64% 170.16% 138.34% 104.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.6000 1.3800 1.0600 1.1800 1.7100 1.5300 1.7500 -
P/RPS 6.50 3.98 5.08 3.98 8.70 11.39 7.14 -1.55%
  YoY % 63.32% -21.65% 27.64% -54.25% -23.62% 59.52% -
  Horiz. % 91.04% 55.74% 71.15% 55.74% 121.85% 159.52% 100.00%
P/EPS 78.76 128.97 43.44 35.12 23.92 364.29 472.97 -25.82%
  YoY % -38.93% 196.89% 23.69% 46.82% -93.43% -22.98% -
  Horiz. % 16.65% 27.27% 9.18% 7.43% 5.06% 77.02% 100.00%
EY 1.27 0.78 2.30 2.85 4.18 0.27 0.21 34.96%
  YoY % 62.82% -66.09% -19.30% -31.82% 1,448.15% 28.57% -
  Horiz. % 604.76% 371.43% 1,095.24% 1,357.14% 1,990.48% 128.57% 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 0.54 1.00 0.83 0.91 1.51 1.49 1.79 -18.10%
  YoY % -46.00% 20.48% -8.79% -39.74% 1.34% -16.76% -
  Horiz. % 30.17% 55.87% 46.37% 50.84% 84.36% 83.24% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/08/18 29/08/17 25/08/16 24/08/15 22/08/14 26/08/13 16/08/12 -
Price 0.7000 1.1900 1.2900 0.8300 1.6800 1.4900 1.7400 -
P/RPS 7.58 3.44 6.18 2.80 8.55 11.10 7.10 1.10%
  YoY % 120.35% -44.34% 120.71% -67.25% -22.97% 56.34% -
  Horiz. % 106.76% 48.45% 87.04% 39.44% 120.42% 156.34% 100.00%
P/EPS 91.89 111.21 52.87 24.70 23.50 354.76 470.27 -23.81%
  YoY % -17.37% 110.35% 114.05% 5.11% -93.38% -24.56% -
  Horiz. % 19.54% 23.65% 11.24% 5.25% 5.00% 75.44% 100.00%
EY 1.09 0.90 1.89 4.05 4.26 0.28 0.21 31.57%
  YoY % 21.11% -52.38% -53.33% -4.93% 1,421.43% 33.33% -
  Horiz. % 519.05% 428.57% 900.00% 1,928.57% 2,028.57% 133.33% 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 0.63 0.86 1.01 0.64 1.48 1.45 1.78 -15.89%
  YoY % -26.74% -14.85% 57.81% -56.76% 2.07% -18.54% -
  Horiz. % 35.39% 48.31% 56.74% 35.96% 83.15% 81.46% 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.
 


 

325  260  551  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.355-0.01 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers