Highlights

[MRCB] YoY Quarter Result on 2015-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -90.62%    YoY -     -79.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 663,754 1,134,117 551,216 374,062 497,262 159,728 299,812 14.16%
  YoY % -41.47% 105.75% 47.36% -24.78% 211.32% -46.72% -
  Horiz. % 221.39% 378.28% 183.85% 124.77% 165.86% 53.28% 100.00%
PBT 40,485 52,317 61,594 25,326 41,316 -139,736 47,148 -2.51%
  YoY % -22.62% -15.06% 143.20% -38.70% 129.57% -396.38% -
  Horiz. % 85.87% 110.96% 130.64% 53.72% 87.63% -296.38% 100.00%
Tax -22,040 -21,813 -22,015 -17,536 -7,904 -948 -3,873 33.60%
  YoY % -1.04% 0.92% -25.54% -121.86% -733.76% 75.52% -
  Horiz. % 569.07% 563.21% 568.42% 452.78% 204.08% 24.48% 100.00%
NP 18,445 30,504 39,579 7,790 33,412 -140,684 43,275 -13.24%
  YoY % -39.53% -22.93% 408.07% -76.69% 123.75% -425.09% -
  Horiz. % 42.62% 70.49% 91.46% 18.00% 77.21% -325.09% 100.00%
NP to SH 19,792 28,089 29,394 5,638 27,393 -122,410 35,782 -9.39%
  YoY % -29.54% -4.44% 421.36% -79.42% 122.38% -442.10% -
  Horiz. % 55.31% 78.50% 82.15% 15.76% 76.56% -342.10% 100.00%
Tax Rate 54.44 % 41.69 % 35.74 % 69.24 % 19.13 % - % 8.21 % 37.05%
  YoY % 30.58% 16.65% -48.38% 261.94% 0.00% 0.00% -
  Horiz. % 663.09% 507.80% 435.32% 843.36% 233.01% 0.00% 100.00%
Total Cost 645,309 1,103,613 511,637 366,272 463,850 300,412 256,537 16.61%
  YoY % -41.53% 115.70% 39.69% -21.04% 54.40% 17.10% -
  Horiz. % 251.55% 430.20% 199.44% 142.78% 180.81% 117.10% 100.00%
Net Worth 4,799,115 2,995,428 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 22.51%
  YoY % 60.21% 19.00% 12.23% 12.83% 31.93% 6.20% -
  Horiz. % 338.25% 211.12% 177.42% 158.08% 140.10% 106.20% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 4,799,115 2,995,428 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 22.51%
  YoY % 60.21% 19.00% 12.23% 12.83% 31.93% 6.20% -
  Horiz. % 338.25% 211.12% 177.42% 158.08% 140.10% 106.20% 100.00%
NOSH 4,390,773 2,194,453 1,972,751 1,761,875 1,755,961 1,487,363 1,386,899 21.17%
  YoY % 100.09% 11.24% 11.97% 0.34% 18.06% 7.24% -
  Horiz. % 316.59% 158.23% 142.24% 127.04% 126.61% 107.24% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.78 % 2.69 % 7.18 % 2.08 % 6.72 % -88.08 % 14.43 % -23.99%
  YoY % 3.35% -62.53% 245.19% -69.05% 107.63% -710.40% -
  Horiz. % 19.27% 18.64% 49.76% 14.41% 46.57% -610.40% 100.00%
ROE 0.41 % 0.94 % 1.17 % 0.25 % 1.38 % -8.12 % 2.52 % -26.10%
  YoY % -56.38% -19.66% 368.00% -81.88% 117.00% -422.22% -
  Horiz. % 16.27% 37.30% 46.43% 9.92% 54.76% -322.22% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.12 51.68 27.94 21.23 28.32 10.74 21.62 -5.78%
  YoY % -70.74% 84.97% 31.61% -25.04% 163.69% -50.32% -
  Horiz. % 69.94% 239.04% 129.23% 98.20% 130.99% 49.68% 100.00%
EPS 0.45 1.28 1.49 0.32 1.56 -8.23 2.58 -25.24%
  YoY % -64.84% -14.09% 365.63% -79.49% 118.96% -418.99% -
  Horiz. % 17.44% 49.61% 57.75% 12.40% 60.47% -318.99% 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 1.0930 1.3650 1.2760 1.2730 1.1320 1.0130 1.0230 1.11%
  YoY % -19.93% 6.97% 0.24% 12.46% 11.75% -0.98% -
  Horiz. % 106.84% 133.43% 124.73% 124.44% 110.65% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.04 25.71 12.49 8.48 11.27 3.62 6.80 14.14%
  YoY % -41.50% 105.84% 47.29% -24.76% 211.33% -46.76% -
  Horiz. % 221.18% 378.09% 183.68% 124.71% 165.74% 53.24% 100.00%
EPS 0.45 0.64 0.67 0.13 0.62 -2.77 0.81 -9.33%
  YoY % -29.69% -4.48% 415.38% -79.03% 122.38% -441.98% -
  Horiz. % 55.56% 79.01% 82.72% 16.05% 76.54% -341.98% 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 1.0877 0.6789 0.5705 0.5084 0.4505 0.3415 0.3216 22.51%
  YoY % 60.22% 19.00% 12.21% 12.85% 31.92% 6.19% -
  Horiz. % 338.22% 211.10% 177.39% 158.08% 140.08% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7200 1.0600 1.3000 1.1800 1.6400 1.4900 1.6000 -
P/RPS 4.76 2.05 4.65 5.56 5.79 13.87 7.40 -7.09%
  YoY % 132.20% -55.91% -16.37% -3.97% -58.26% 87.43% -
  Horiz. % 64.32% 27.70% 62.84% 75.14% 78.24% 187.43% 100.00%
P/EPS 159.73 82.81 87.25 368.75 105.13 -18.10 62.02 17.07%
  YoY % 92.89% -5.09% -76.34% 250.76% 680.83% -129.18% -
  Horiz. % 257.55% 133.52% 140.68% 594.57% 169.51% -29.18% 100.00%
EY 0.63 1.21 1.15 0.27 0.95 -5.52 1.61 -14.47%
  YoY % -47.93% 5.22% 325.93% -71.58% 117.21% -442.86% -
  Horiz. % 39.13% 75.16% 71.43% 16.77% 59.01% -342.86% 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 0.66 0.78 1.02 0.93 1.45 1.47 1.56 -13.35%
  YoY % -15.38% -23.53% 9.68% -35.86% -1.36% -5.77% -
  Horiz. % 42.31% 50.00% 65.38% 59.62% 92.95% 94.23% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 30/11/16 19/11/15 18/11/14 29/11/13 20/11/12 -
Price 0.7300 0.9700 1.3100 1.3700 1.4900 1.3600 1.7600 -
P/RPS 4.83 1.88 4.69 6.45 5.26 12.66 8.14 -8.33%
  YoY % 156.91% -59.91% -27.29% 22.62% -58.45% 55.53% -
  Horiz. % 59.34% 23.10% 57.62% 79.24% 64.62% 155.53% 100.00%
P/EPS 161.95 75.78 87.92 428.13 95.51 -16.52 68.22 15.49%
  YoY % 113.71% -13.81% -79.46% 348.26% 678.15% -124.22% -
  Horiz. % 237.39% 111.08% 128.88% 627.57% 140.00% -24.22% 100.00%
EY 0.62 1.32 1.14 0.23 1.05 -6.05 1.47 -13.40%
  YoY % -53.03% 15.79% 395.65% -78.10% 117.36% -511.56% -
  Horiz. % 42.18% 89.80% 77.55% 15.65% 71.43% -411.56% 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 0.67 0.71 1.03 1.08 1.32 1.34 1.72 -14.53%
  YoY % -5.63% -31.07% -4.63% -18.18% -1.49% -22.09% -
  Horiz. % 38.95% 41.28% 59.88% 62.79% 76.74% 77.91% 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.
 


 

328  196  518  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.33+0.01 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers