Highlights

[MRCB] YoY Quarter Result on 2012-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -108.31%    YoY -     -109.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 388,200 487,171 369,004 303,075 473,881 433,118 281,669 5.49%
  YoY % -20.32% 32.02% 21.75% -36.04% 9.41% 53.77% -
  Horiz. % 137.82% 172.96% 131.01% 107.60% 168.24% 153.77% 100.00%
PBT 377 16,631 19,321 32,418 46,561 49,289 23,365 -49.72%
  YoY % -97.73% -13.92% -40.40% -30.38% -5.53% 110.95% -
  Horiz. % 1.61% 71.18% 82.69% 138.75% 199.28% 210.95% 100.00%
Tax 33,651 -9,747 -8,304 -23,345 -10,590 -10,093 -9,914 -
  YoY % 445.24% -17.38% 64.43% -120.44% -4.92% -1.81% -
  Horiz. % -339.43% 98.32% 83.76% 235.48% 106.82% 101.81% 100.00%
NP 34,028 6,884 11,017 9,073 35,971 39,196 13,451 16.72%
  YoY % 394.31% -37.51% 21.43% -74.78% -8.23% 191.40% -
  Horiz. % 252.98% 51.18% 81.90% 67.45% 267.42% 291.40% 100.00%
NP to SH 26,789 -5,275 2,217 -2,972 30,132 41,502 12,412 13.67%
  YoY % 607.85% -337.93% 174.60% -109.86% -27.40% 234.37% -
  Horiz. % 215.83% -42.50% 17.86% -23.94% 242.77% 334.37% 100.00%
Tax Rate -8,926.00 % 58.61 % 42.98 % 72.01 % 22.74 % 20.48 % 42.43 % -
  YoY % -15,329.48% 36.37% -40.31% 216.67% 11.04% -51.73% -
  Horiz. % -21,037.00% 138.13% 101.30% 169.71% 53.59% 48.27% 100.00%
Total Cost 354,172 480,287 357,987 294,002 437,910 393,922 268,218 4.74%
  YoY % -26.26% 34.16% 21.76% -32.86% 11.17% 46.87% -
  Horiz. % 132.05% 179.07% 133.47% 109.61% 163.27% 146.87% 100.00%
Net Worth 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 670,429 22.43%
  YoY % 13.91% 14.58% 19.68% 4.85% 7.58% 91.26% -
  Horiz. % 336.98% 295.84% 258.19% 215.74% 205.75% 191.26% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 43,958 17,053 28,304 27,782 20,682 9,059 -
  YoY % 0.00% 157.76% -39.75% 1.88% 34.33% 128.28% -
  Horiz. % 0.00% 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% 0.00% 85.03% -31.73% -
  Horiz. % 0.00% 0.00% 1,053.88% 0.00% 126.32% 68.27% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 670,429 22.43%
  YoY % 13.91% 14.58% 19.68% 4.85% 7.58% 91.26% -
  Horiz. % 336.98% 295.84% 258.19% 215.74% 205.75% 191.26% 100.00%
NOSH 1,785,933 1,758,333 1,705,384 1,415,238 1,389,148 1,378,803 905,985 11.97%
  YoY % 1.57% 3.10% 20.50% 1.88% 0.75% 52.19% -
  Horiz. % 197.13% 194.08% 188.24% 156.21% 153.33% 152.19% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.77 % 1.41 % 2.99 % 2.99 % 7.59 % 9.05 % 4.78 % 10.64%
  YoY % 521.99% -52.84% 0.00% -60.61% -16.13% 89.33% -
  Horiz. % 183.47% 29.50% 62.55% 62.55% 158.79% 189.33% 100.00%
ROE 1.19 % -0.27 % 0.13 % -0.21 % 2.18 % 3.24 % 1.85 % -7.09%
  YoY % 540.74% -307.69% 161.90% -109.63% -32.72% 75.14% -
  Horiz. % 64.32% -14.59% 7.03% -11.35% 117.84% 175.14% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.74 27.71 21.64 21.42 34.11 31.41 31.09 -5.79%
  YoY % -21.54% 28.05% 1.03% -37.20% 8.60% 1.03% -
  Horiz. % 69.93% 89.13% 69.60% 68.90% 109.71% 101.03% 100.00%
EPS 1.50 -0.30 0.13 -0.21 2.17 3.01 1.37 1.52%
  YoY % 600.00% -330.77% 161.90% -109.68% -27.91% 119.71% -
  Horiz. % 109.49% -21.90% 9.49% -15.33% 158.39% 219.71% 100.00%
DPS 0.00 2.50 1.00 2.00 2.00 1.50 1.00 -
  YoY % 0.00% 150.00% -50.00% 0.00% 33.33% 50.00% -
  Horiz. % 0.00% 250.00% 100.00% 200.00% 200.00% 150.00% 100.00%
NAPS 1.2650 1.1280 1.0150 1.0220 0.9930 0.9300 0.7400 9.34%
  YoY % 12.15% 11.13% -0.68% 2.92% 6.77% 25.68% -
  Horiz. % 170.95% 152.43% 137.16% 138.11% 134.19% 125.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.80 11.04 8.36 6.87 10.74 9.82 6.38 5.50%
  YoY % -20.29% 32.06% 21.69% -36.03% 9.37% 53.92% -
  Horiz. % 137.93% 173.04% 131.03% 107.68% 168.34% 153.92% 100.00%
EPS 0.61 -0.12 0.05 -0.07 0.68 0.94 0.28 13.85%
  YoY % 608.33% -340.00% 171.43% -110.29% -27.66% 235.71% -
  Horiz. % 217.86% -42.86% 17.86% -25.00% 242.86% 335.71% 100.00%
DPS 0.00 1.00 0.39 0.64 0.63 0.47 0.21 -
  YoY % 0.00% 156.41% -39.06% 1.59% 34.04% 123.81% -
  Horiz. % 0.00% 476.19% 185.71% 304.76% 300.00% 223.81% 100.00%
NAPS 0.5121 0.4495 0.3923 0.3278 0.3126 0.2906 0.1520 22.43%
  YoY % 13.93% 14.58% 19.68% 4.86% 7.57% 91.18% -
  Horiz. % 336.91% 295.72% 258.09% 215.66% 205.66% 191.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2800 1.2200 1.2900 1.5500 2.1600 1.9900 1.3700 -
P/RPS 5.89 4.40 5.96 7.24 6.33 6.34 4.41 4.94%
  YoY % 33.86% -26.17% -17.68% 14.38% -0.16% 43.76% -
  Horiz. % 133.56% 99.77% 135.15% 164.17% 143.54% 143.76% 100.00%
P/EPS 85.33 -406.67 992.31 -738.10 99.58 66.11 100.00 -2.61%
  YoY % 120.98% -140.98% 234.44% -841.21% 50.63% -33.89% -
  Horiz. % 85.33% -406.67% 992.31% -738.10% 99.58% 66.11% 100.00%
EY 1.17 -0.25 0.10 -0.14 1.00 1.51 1.00 2.65%
  YoY % 568.00% -350.00% 171.43% -114.00% -33.77% 51.00% -
  Horiz. % 117.00% -25.00% 10.00% -14.00% 100.00% 151.00% 100.00%
DY 0.00 2.05 0.78 1.29 0.93 0.75 0.73 -
  YoY % 0.00% 162.82% -39.53% 38.71% 24.00% 2.74% -
  Horiz. % 0.00% 280.82% 106.85% 176.71% 127.40% 102.74% 100.00%
P/NAPS 1.01 1.08 1.27 1.52 2.18 2.14 1.85 -9.59%
  YoY % -6.48% -14.96% -16.45% -30.28% 1.87% 15.68% -
  Horiz. % 54.59% 58.38% 68.65% 82.16% 117.84% 115.68% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 23/02/10 -
Price 1.2100 1.4000 1.5700 1.2700 2.2400 2.2100 1.3700 -
P/RPS 5.57 5.05 7.26 5.93 6.57 7.04 4.41 3.97%
  YoY % 10.30% -30.44% 22.43% -9.74% -6.68% 59.64% -
  Horiz. % 126.30% 114.51% 164.63% 134.47% 148.98% 159.64% 100.00%
P/EPS 80.67 -466.67 1,207.69 -604.76 103.27 73.42 100.00 -3.52%
  YoY % 117.29% -138.64% 299.70% -685.61% 40.66% -26.58% -
  Horiz. % 80.67% -466.67% 1,207.69% -604.76% 103.27% 73.42% 100.00%
EY 1.24 -0.21 0.08 -0.17 0.97 1.36 1.00 3.65%
  YoY % 690.48% -362.50% 147.06% -117.53% -28.68% 36.00% -
  Horiz. % 124.00% -21.00% 8.00% -17.00% 97.00% 136.00% 100.00%
DY 0.00 1.79 0.64 1.57 0.89 0.68 0.73 -
  YoY % 0.00% 179.69% -59.24% 76.40% 30.88% -6.85% -
  Horiz. % 0.00% 245.21% 87.67% 215.07% 121.92% 93.15% 100.00%
P/NAPS 0.96 1.24 1.55 1.24 2.26 2.38 1.85 -10.35%
  YoY % -22.58% -20.00% 25.00% -45.13% -5.04% 28.65% -
  Horiz. % 51.89% 67.03% 83.78% 67.03% 122.16% 128.65% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers