Highlights

[MRCB] YoY Quarter Result on 2011-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 08-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     104.49%    YoY -     -27.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 487,171 369,004 303,075 473,881 433,118 281,669 203,554 15.65%
  YoY % 32.02% 21.75% -36.04% 9.41% 53.77% 38.38% -
  Horiz. % 239.33% 181.28% 148.89% 232.80% 212.78% 138.38% 100.00%
PBT 16,631 19,321 32,418 46,561 49,289 23,365 -25,499 -
  YoY % -13.92% -40.40% -30.38% -5.53% 110.95% 191.63% -
  Horiz. % -65.22% -75.77% -127.13% -182.60% -193.30% -91.63% 100.00%
Tax -9,747 -8,304 -23,345 -10,590 -10,093 -9,914 -14,545 -6.45%
  YoY % -17.38% 64.43% -120.44% -4.92% -1.81% 31.84% -
  Horiz. % 67.01% 57.09% 160.50% 72.81% 69.39% 68.16% 100.00%
NP 6,884 11,017 9,073 35,971 39,196 13,451 -40,044 -
  YoY % -37.51% 21.43% -74.78% -8.23% 191.40% 133.59% -
  Horiz. % -17.19% -27.51% -22.66% -89.83% -97.88% -33.59% 100.00%
NP to SH -5,275 2,217 -2,972 30,132 41,502 12,412 -39,298 -28.43%
  YoY % -337.93% 174.60% -109.86% -27.40% 234.37% 131.58% -
  Horiz. % 13.42% -5.64% 7.56% -76.68% -105.61% -31.58% 100.00%
Tax Rate 58.61 % 42.98 % 72.01 % 22.74 % 20.48 % 42.43 % - % -
  YoY % 36.37% -40.31% 216.67% 11.04% -51.73% 0.00% -
  Horiz. % 138.13% 101.30% 169.71% 53.59% 48.27% 100.00% -
Total Cost 480,287 357,987 294,002 437,910 393,922 268,218 243,598 11.97%
  YoY % 34.16% 21.76% -32.86% 11.17% 46.87% 10.11% -
  Horiz. % 197.16% 146.96% 120.69% 179.77% 161.71% 110.11% 100.00%
Net Worth 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 670,429 635,302 20.88%
  YoY % 14.58% 19.68% 4.85% 7.58% 91.26% 5.53% -
  Horiz. % 312.20% 272.46% 227.67% 217.13% 201.84% 105.53% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 43,958 17,053 28,304 27,782 20,682 9,059 - -
  YoY % 157.76% -39.75% 1.88% 34.33% 128.28% 0.00% -
  Horiz. % 485.20% 188.24% 312.42% 306.66% 228.28% 100.00% -
Div Payout % - % 769.23 % - % 92.20 % 49.83 % 72.99 % - % -
  YoY % 0.00% 0.00% 0.00% 85.03% -31.73% 0.00% -
  Horiz. % 0.00% 1,053.88% 0.00% 126.32% 68.27% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 670,429 635,302 20.88%
  YoY % 14.58% 19.68% 4.85% 7.58% 91.26% 5.53% -
  Horiz. % 312.20% 272.46% 227.67% 217.13% 201.84% 105.53% 100.00%
NOSH 1,758,333 1,705,384 1,415,238 1,389,148 1,378,803 905,985 907,575 11.65%
  YoY % 3.10% 20.50% 1.88% 0.75% 52.19% -0.18% -
  Horiz. % 193.74% 187.91% 155.94% 153.06% 151.92% 99.82% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.41 % 2.99 % 2.99 % 7.59 % 9.05 % 4.78 % -19.67 % -
  YoY % -52.84% 0.00% -60.61% -16.13% 89.33% 124.30% -
  Horiz. % -7.17% -15.20% -15.20% -38.59% -46.01% -24.30% 100.00%
ROE -0.27 % 0.13 % -0.21 % 2.18 % 3.24 % 1.85 % -6.19 % -40.66%
  YoY % -307.69% 161.90% -109.63% -32.72% 75.14% 129.89% -
  Horiz. % 4.36% -2.10% 3.39% -35.22% -52.34% -29.89% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 27.71 21.64 21.42 34.11 31.41 31.09 22.43 3.58%
  YoY % 28.05% 1.03% -37.20% 8.60% 1.03% 38.61% -
  Horiz. % 123.54% 96.48% 95.50% 152.07% 140.04% 138.61% 100.00%
EPS -0.30 0.13 -0.21 2.17 3.01 1.37 -4.33 -35.90%
  YoY % -330.77% 161.90% -109.68% -27.91% 119.71% 131.64% -
  Horiz. % 6.93% -3.00% 4.85% -50.12% -69.52% -31.64% 100.00%
DPS 2.50 1.00 2.00 2.00 1.50 1.00 0.00 -
  YoY % 150.00% -50.00% 0.00% 33.33% 50.00% 0.00% -
  Horiz. % 250.00% 100.00% 200.00% 200.00% 150.00% 100.00% -
NAPS 1.1280 1.0150 1.0220 0.9930 0.9300 0.7400 0.7000 8.27%
  YoY % 11.13% -0.68% 2.92% 6.77% 25.68% 5.71% -
  Horiz. % 161.14% 145.00% 146.00% 141.86% 132.86% 105.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.04 8.36 6.87 10.74 9.82 6.38 4.61 15.66%
  YoY % 32.06% 21.69% -36.03% 9.37% 53.92% 38.39% -
  Horiz. % 239.48% 181.34% 149.02% 232.97% 213.02% 138.39% 100.00%
EPS -0.12 0.05 -0.07 0.68 0.94 0.28 -0.89 -28.38%
  YoY % -340.00% 171.43% -110.29% -27.66% 235.71% 131.46% -
  Horiz. % 13.48% -5.62% 7.87% -76.40% -105.62% -31.46% 100.00%
DPS 1.00 0.39 0.64 0.63 0.47 0.21 0.00 -
  YoY % 156.41% -39.06% 1.59% 34.04% 123.81% 0.00% -
  Horiz. % 476.19% 185.71% 304.76% 300.00% 223.81% 100.00% -
NAPS 0.4495 0.3923 0.3278 0.3126 0.2906 0.1520 0.1440 20.88%
  YoY % 14.58% 19.68% 4.86% 7.57% 91.18% 5.56% -
  Horiz. % 312.15% 272.43% 227.64% 217.08% 201.81% 105.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.2200 1.2900 1.5500 2.1600 1.9900 1.3700 0.7000 -
P/RPS 4.40 5.96 7.24 6.33 6.34 4.41 3.12 5.89%
  YoY % -26.17% -17.68% 14.38% -0.16% 43.76% 41.35% -
  Horiz. % 141.03% 191.03% 232.05% 202.88% 203.21% 141.35% 100.00%
P/EPS -406.67 992.31 -738.10 99.58 66.11 100.00 -16.17 71.13%
  YoY % -140.98% 234.44% -841.21% 50.63% -33.89% 718.43% -
  Horiz. % 2,514.97% -6,136.73% 4,564.63% -615.83% -408.84% -618.43% 100.00%
EY -0.25 0.10 -0.14 1.00 1.51 1.00 -6.19 -41.41%
  YoY % -350.00% 171.43% -114.00% -33.77% 51.00% 116.16% -
  Horiz. % 4.04% -1.62% 2.26% -16.16% -24.39% -16.16% 100.00%
DY 2.05 0.78 1.29 0.93 0.75 0.73 0.00 -
  YoY % 162.82% -39.53% 38.71% 24.00% 2.74% 0.00% -
  Horiz. % 280.82% 106.85% 176.71% 127.40% 102.74% 100.00% -
P/NAPS 1.08 1.27 1.52 2.18 2.14 1.85 1.00 1.29%
  YoY % -14.96% -16.45% -30.28% 1.87% 15.68% 85.00% -
  Horiz. % 108.00% 127.00% 152.00% 218.00% 214.00% 185.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 23/02/10 24/02/09 -
Price 1.4000 1.5700 1.2700 2.2400 2.2100 1.3700 0.8600 -
P/RPS 5.05 7.26 5.93 6.57 7.04 4.41 3.83 4.71%
  YoY % -30.44% 22.43% -9.74% -6.68% 59.64% 15.14% -
  Horiz. % 131.85% 189.56% 154.83% 171.54% 183.81% 115.14% 100.00%
P/EPS -466.67 1,207.69 -604.76 103.27 73.42 100.00 -19.86 69.20%
  YoY % -138.64% 299.70% -685.61% 40.66% -26.58% 603.52% -
  Horiz. % 2,349.80% -6,081.02% 3,045.12% -519.99% -369.69% -503.52% 100.00%
EY -0.21 0.08 -0.17 0.97 1.36 1.00 -5.03 -41.09%
  YoY % -362.50% 147.06% -117.53% -28.68% 36.00% 119.88% -
  Horiz. % 4.17% -1.59% 3.38% -19.28% -27.04% -19.88% 100.00%
DY 1.79 0.64 1.57 0.89 0.68 0.73 0.00 -
  YoY % 179.69% -59.24% 76.40% 30.88% -6.85% 0.00% -
  Horiz. % 245.21% 87.67% 215.07% 121.92% 93.15% 100.00% -
P/NAPS 1.24 1.55 1.24 2.26 2.38 1.85 1.23 0.13%
  YoY % -20.00% 25.00% -45.13% -5.04% 28.65% 50.41% -
  Horiz. % 100.81% 126.02% 100.81% 183.74% 193.50% 150.41% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers