Highlights

[MRCB] YoY Quarter Result on 2013-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     101.81%    YoY -     174.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,031,650 388,200 487,171 369,004 303,075 473,881 433,118 15.55%
  YoY % 165.75% -20.32% 32.02% 21.75% -36.04% 9.41% -
  Horiz. % 238.19% 89.63% 112.48% 85.20% 69.98% 109.41% 100.00%
PBT 238,620 377 16,631 19,321 32,418 46,561 49,289 30.03%
  YoY % 63,194.43% -97.73% -13.92% -40.40% -30.38% -5.53% -
  Horiz. % 484.12% 0.76% 33.74% 39.20% 65.77% 94.47% 100.00%
Tax -29,628 33,651 -9,747 -8,304 -23,345 -10,590 -10,093 19.64%
  YoY % -188.04% 445.24% -17.38% 64.43% -120.44% -4.92% -
  Horiz. % 293.55% -333.41% 96.57% 82.27% 231.30% 104.92% 100.00%
NP 208,992 34,028 6,884 11,017 9,073 35,971 39,196 32.14%
  YoY % 514.18% 394.31% -37.51% 21.43% -74.78% -8.23% -
  Horiz. % 533.20% 86.81% 17.56% 28.11% 23.15% 91.77% 100.00%
NP to SH 188,080 26,789 -5,275 2,217 -2,972 30,132 41,502 28.61%
  YoY % 602.08% 607.85% -337.93% 174.60% -109.86% -27.40% -
  Horiz. % 453.18% 64.55% -12.71% 5.34% -7.16% 72.60% 100.00%
Tax Rate 12.42 % -8,926.00 % 58.61 % 42.98 % 72.01 % 22.74 % 20.48 % -7.99%
  YoY % 100.14% -15,329.48% 36.37% -40.31% 216.67% 11.04% -
  Horiz. % 60.64% -43,583.98% 286.18% 209.86% 351.61% 111.04% 100.00%
Total Cost 822,658 354,172 480,287 357,987 294,002 437,910 393,922 13.05%
  YoY % 132.28% -26.26% 34.16% 21.76% -32.86% 11.17% -
  Horiz. % 208.84% 89.91% 121.92% 90.88% 74.63% 111.17% 100.00%
Net Worth 2,878,130 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 14.41%
  YoY % 27.40% 13.91% 14.58% 19.68% 4.85% 7.58% -
  Horiz. % 224.45% 176.19% 154.68% 134.99% 112.80% 107.58% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 57,984 - 43,958 17,053 28,304 27,782 20,682 18.73%
  YoY % 0.00% 0.00% 157.76% -39.75% 1.88% 34.33% -
  Horiz. % 280.36% 0.00% 212.54% 82.46% 136.86% 134.33% 100.00%
Div Payout % 30.83 % - % - % 769.23 % - % 92.20 % 49.83 % -7.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 85.03% -
  Horiz. % 61.87% 0.00% 0.00% 1,543.71% 0.00% 185.03% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,878,130 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 14.41%
  YoY % 27.40% 13.91% 14.58% 19.68% 4.85% 7.58% -
  Horiz. % 224.45% 176.19% 154.68% 134.99% 112.80% 107.58% 100.00%
NOSH 2,108,520 1,785,933 1,758,333 1,705,384 1,415,238 1,389,148 1,378,803 7.33%
  YoY % 18.06% 1.57% 3.10% 20.50% 1.88% 0.75% -
  Horiz. % 152.92% 129.53% 127.53% 123.69% 102.64% 100.75% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 20.26 % 8.77 % 1.41 % 2.99 % 2.99 % 7.59 % 9.05 % 14.36%
  YoY % 131.01% 521.99% -52.84% 0.00% -60.61% -16.13% -
  Horiz. % 223.87% 96.91% 15.58% 33.04% 33.04% 83.87% 100.00%
ROE 6.53 % 1.19 % -0.27 % 0.13 % -0.21 % 2.18 % 3.24 % 12.38%
  YoY % 448.74% 540.74% -307.69% 161.90% -109.63% -32.72% -
  Horiz. % 201.54% 36.73% -8.33% 4.01% -6.48% 67.28% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.93 21.74 27.71 21.64 21.42 34.11 31.41 7.66%
  YoY % 125.07% -21.54% 28.05% 1.03% -37.20% 8.60% -
  Horiz. % 155.78% 69.21% 88.22% 68.90% 68.19% 108.60% 100.00%
EPS 8.92 1.50 -0.30 0.13 -0.21 2.17 3.01 19.83%
  YoY % 494.67% 600.00% -330.77% 161.90% -109.68% -27.91% -
  Horiz. % 296.35% 49.83% -9.97% 4.32% -6.98% 72.09% 100.00%
DPS 2.75 0.00 2.50 1.00 2.00 2.00 1.50 10.62%
  YoY % 0.00% 0.00% 150.00% -50.00% 0.00% 33.33% -
  Horiz. % 183.33% 0.00% 166.67% 66.67% 133.33% 133.33% 100.00%
NAPS 1.3650 1.2650 1.1280 1.0150 1.0220 0.9930 0.9300 6.60%
  YoY % 7.91% 12.15% 11.13% -0.68% 2.92% 6.77% -
  Horiz. % 146.77% 136.02% 121.29% 109.14% 109.89% 106.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.38 8.80 11.04 8.36 6.87 10.74 9.82 15.54%
  YoY % 165.68% -20.29% 32.06% 21.69% -36.03% 9.37% -
  Horiz. % 238.09% 89.61% 112.42% 85.13% 69.96% 109.37% 100.00%
EPS 4.26 0.61 -0.12 0.05 -0.07 0.68 0.94 28.61%
  YoY % 598.36% 608.33% -340.00% 171.43% -110.29% -27.66% -
  Horiz. % 453.19% 64.89% -12.77% 5.32% -7.45% 72.34% 100.00%
DPS 1.31 0.00 1.00 0.39 0.64 0.63 0.47 18.61%
  YoY % 0.00% 0.00% 156.41% -39.06% 1.59% 34.04% -
  Horiz. % 278.72% 0.00% 212.77% 82.98% 136.17% 134.04% 100.00%
NAPS 0.6523 0.5121 0.4495 0.3923 0.3278 0.3126 0.2906 14.41%
  YoY % 27.38% 13.93% 14.58% 19.68% 4.86% 7.57% -
  Horiz. % 224.47% 176.22% 154.68% 135.00% 112.80% 107.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.3300 1.2800 1.2200 1.2900 1.5500 2.1600 1.9900 -
P/RPS 2.72 5.89 4.40 5.96 7.24 6.33 6.34 -13.14%
  YoY % -53.82% 33.86% -26.17% -17.68% 14.38% -0.16% -
  Horiz. % 42.90% 92.90% 69.40% 94.01% 114.20% 99.84% 100.00%
P/EPS 14.91 85.33 -406.67 992.31 -738.10 99.58 66.11 -21.96%
  YoY % -82.53% 120.98% -140.98% 234.44% -841.21% 50.63% -
  Horiz. % 22.55% 129.07% -615.14% 1,501.00% -1,116.47% 150.63% 100.00%
EY 6.71 1.17 -0.25 0.10 -0.14 1.00 1.51 28.19%
  YoY % 473.50% 568.00% -350.00% 171.43% -114.00% -33.77% -
  Horiz. % 444.37% 77.48% -16.56% 6.62% -9.27% 66.23% 100.00%
DY 2.07 0.00 2.05 0.78 1.29 0.93 0.75 18.42%
  YoY % 0.00% 0.00% 162.82% -39.53% 38.71% 24.00% -
  Horiz. % 276.00% 0.00% 273.33% 104.00% 172.00% 124.00% 100.00%
P/NAPS 0.97 1.01 1.08 1.27 1.52 2.18 2.14 -12.34%
  YoY % -3.96% -6.48% -14.96% -16.45% -30.28% 1.87% -
  Horiz. % 45.33% 47.20% 50.47% 59.35% 71.03% 101.87% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 -
Price 1.4300 1.2100 1.4000 1.5700 1.2700 2.2400 2.2100 -
P/RPS 2.92 5.57 5.05 7.26 5.93 6.57 7.04 -13.63%
  YoY % -47.58% 10.30% -30.44% 22.43% -9.74% -6.68% -
  Horiz. % 41.48% 79.12% 71.73% 103.12% 84.23% 93.32% 100.00%
P/EPS 16.03 80.67 -466.67 1,207.69 -604.76 103.27 73.42 -22.38%
  YoY % -80.13% 117.29% -138.64% 299.70% -685.61% 40.66% -
  Horiz. % 21.83% 109.87% -635.62% 1,644.91% -823.70% 140.66% 100.00%
EY 6.24 1.24 -0.21 0.08 -0.17 0.97 1.36 28.88%
  YoY % 403.23% 690.48% -362.50% 147.06% -117.53% -28.68% -
  Horiz. % 458.82% 91.18% -15.44% 5.88% -12.50% 71.32% 100.00%
DY 1.92 0.00 1.79 0.64 1.57 0.89 0.68 18.87%
  YoY % 0.00% 0.00% 179.69% -59.24% 76.40% 30.88% -
  Horiz. % 282.35% 0.00% 263.24% 94.12% 230.88% 130.88% 100.00%
P/NAPS 1.05 0.96 1.24 1.55 1.24 2.26 2.38 -12.74%
  YoY % 9.37% -22.58% -20.00% 25.00% -45.13% -5.04% -
  Horiz. % 44.12% 40.34% 52.10% 65.13% 52.10% 94.96% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers