Highlights

[MRCB] YoY Quarter Result on 2014-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 23-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -119.26%    YoY -     -337.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 408,161 1,031,650 388,200 487,171 369,004 303,075 473,881 -2.46%
  YoY % -60.44% 165.75% -20.32% 32.02% 21.75% -36.04% -
  Horiz. % 86.13% 217.70% 81.92% 102.80% 77.87% 63.96% 100.00%
PBT 131,572 238,620 377 16,631 19,321 32,418 46,561 18.88%
  YoY % -44.86% 63,194.43% -97.73% -13.92% -40.40% -30.38% -
  Horiz. % 282.58% 512.49% 0.81% 35.72% 41.50% 69.62% 100.00%
Tax -26,734 -29,628 33,651 -9,747 -8,304 -23,345 -10,590 16.67%
  YoY % 9.77% -188.04% 445.24% -17.38% 64.43% -120.44% -
  Horiz. % 252.45% 279.77% -317.76% 92.04% 78.41% 220.44% 100.00%
NP 104,838 208,992 34,028 6,884 11,017 9,073 35,971 19.50%
  YoY % -49.84% 514.18% 394.31% -37.51% 21.43% -74.78% -
  Horiz. % 291.45% 581.00% 94.60% 19.14% 30.63% 25.22% 100.00%
NP to SH 105,653 188,080 26,789 -5,275 2,217 -2,972 30,132 23.23%
  YoY % -43.83% 602.08% 607.85% -337.93% 174.60% -109.86% -
  Horiz. % 350.63% 624.19% 88.91% -17.51% 7.36% -9.86% 100.00%
Tax Rate 20.32 % 12.42 % -8,926.00 % 58.61 % 42.98 % 72.01 % 22.74 % -1.86%
  YoY % 63.61% 100.14% -15,329.48% 36.37% -40.31% 216.67% -
  Horiz. % 89.36% 54.62% -39,252.42% 257.74% 189.01% 316.67% 100.00%
Total Cost 303,323 822,658 354,172 480,287 357,987 294,002 437,910 -5.93%
  YoY % -63.13% 132.28% -26.26% 34.16% 21.76% -32.86% -
  Horiz. % 69.27% 187.86% 80.88% 109.68% 81.75% 67.14% 100.00%
Net Worth 2,411,814 2,878,130 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 9.75%
  YoY % -16.20% 27.40% 13.91% 14.58% 19.68% 4.85% -
  Horiz. % 174.84% 208.65% 163.78% 143.78% 125.48% 104.85% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 38,369 57,984 - 43,958 17,053 28,304 27,782 5.52%
  YoY % -33.83% 0.00% 0.00% 157.76% -39.75% 1.88% -
  Horiz. % 138.11% 208.70% 0.00% 158.22% 61.38% 101.88% 100.00%
Div Payout % 36.32 % 30.83 % - % - % 769.23 % - % 92.20 % -14.37%
  YoY % 17.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.39% 33.44% 0.00% 0.00% 834.31% 0.00% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,411,814 2,878,130 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 9.75%
  YoY % -16.20% 27.40% 13.91% 14.58% 19.68% 4.85% -
  Horiz. % 174.84% 208.65% 163.78% 143.78% 125.48% 104.85% 100.00%
NOSH 2,192,559 2,108,520 1,785,933 1,758,333 1,705,384 1,415,238 1,389,148 7.90%
  YoY % 3.99% 18.06% 1.57% 3.10% 20.50% 1.88% -
  Horiz. % 157.83% 151.79% 128.56% 126.58% 122.76% 101.88% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 25.69 % 20.26 % 8.77 % 1.41 % 2.99 % 2.99 % 7.59 % 22.51%
  YoY % 26.80% 131.01% 521.99% -52.84% 0.00% -60.61% -
  Horiz. % 338.47% 266.93% 115.55% 18.58% 39.39% 39.39% 100.00%
ROE 4.38 % 6.53 % 1.19 % -0.27 % 0.13 % -0.21 % 2.18 % 12.32%
  YoY % -32.92% 448.74% 540.74% -307.69% 161.90% -109.63% -
  Horiz. % 200.92% 299.54% 54.59% -12.39% 5.96% -9.63% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 18.62 48.93 21.74 27.71 21.64 21.42 34.11 -9.59%
  YoY % -61.95% 125.07% -21.54% 28.05% 1.03% -37.20% -
  Horiz. % 54.59% 143.45% 63.73% 81.24% 63.44% 62.80% 100.00%
EPS 4.82 8.92 1.50 -0.30 0.13 -0.21 2.17 14.21%
  YoY % -45.96% 494.67% 600.00% -330.77% 161.90% -109.68% -
  Horiz. % 222.12% 411.06% 69.12% -13.82% 5.99% -9.68% 100.00%
DPS 1.75 2.75 0.00 2.50 1.00 2.00 2.00 -2.20%
  YoY % -36.36% 0.00% 0.00% 150.00% -50.00% 0.00% -
  Horiz. % 87.50% 137.50% 0.00% 125.00% 50.00% 100.00% 100.00%
NAPS 1.1000 1.3650 1.2650 1.1280 1.0150 1.0220 0.9930 1.72%
  YoY % -19.41% 7.91% 12.15% 11.13% -0.68% 2.92% -
  Horiz. % 110.78% 137.46% 127.39% 113.60% 102.22% 102.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 9.25 23.38 8.80 11.04 8.36 6.87 10.74 -2.46%
  YoY % -60.44% 165.68% -20.29% 32.06% 21.69% -36.03% -
  Horiz. % 86.13% 217.69% 81.94% 102.79% 77.84% 63.97% 100.00%
EPS 2.39 4.26 0.61 -0.12 0.05 -0.07 0.68 23.28%
  YoY % -43.90% 598.36% 608.33% -340.00% 171.43% -110.29% -
  Horiz. % 351.47% 626.47% 89.71% -17.65% 7.35% -10.29% 100.00%
DPS 0.87 1.31 0.00 1.00 0.39 0.64 0.63 5.52%
  YoY % -33.59% 0.00% 0.00% 156.41% -39.06% 1.59% -
  Horiz. % 138.10% 207.94% 0.00% 158.73% 61.90% 101.59% 100.00%
NAPS 0.5466 0.6523 0.5121 0.4495 0.3923 0.3278 0.3126 9.75%
  YoY % -16.20% 27.38% 13.93% 14.58% 19.68% 4.86% -
  Horiz. % 174.86% 208.67% 163.82% 143.79% 125.50% 104.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.1200 1.3300 1.2800 1.2200 1.2900 1.5500 2.1600 -
P/RPS 6.02 2.72 5.89 4.40 5.96 7.24 6.33 -0.83%
  YoY % 121.32% -53.82% 33.86% -26.17% -17.68% 14.38% -
  Horiz. % 95.10% 42.97% 93.05% 69.51% 94.15% 114.38% 100.00%
P/EPS 23.24 14.91 85.33 -406.67 992.31 -738.10 99.58 -21.52%
  YoY % 55.87% -82.53% 120.98% -140.98% 234.44% -841.21% -
  Horiz. % 23.34% 14.97% 85.69% -408.39% 996.50% -741.21% 100.00%
EY 4.30 6.71 1.17 -0.25 0.10 -0.14 1.00 27.49%
  YoY % -35.92% 473.50% 568.00% -350.00% 171.43% -114.00% -
  Horiz. % 430.00% 671.00% 117.00% -25.00% 10.00% -14.00% 100.00%
DY 1.56 2.07 0.00 2.05 0.78 1.29 0.93 8.99%
  YoY % -24.64% 0.00% 0.00% 162.82% -39.53% 38.71% -
  Horiz. % 167.74% 222.58% 0.00% 220.43% 83.87% 138.71% 100.00%
P/NAPS 1.02 0.97 1.01 1.08 1.27 1.52 2.18 -11.88%
  YoY % 5.15% -3.96% -6.48% -14.96% -16.45% -30.28% -
  Horiz. % 46.79% 44.50% 46.33% 49.54% 58.26% 69.72% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 -
Price 1.0800 1.4300 1.2100 1.4000 1.5700 1.2700 2.2400 -
P/RPS 5.80 2.92 5.57 5.05 7.26 5.93 6.57 -2.05%
  YoY % 98.63% -47.58% 10.30% -30.44% 22.43% -9.74% -
  Horiz. % 88.28% 44.44% 84.78% 76.86% 110.50% 90.26% 100.00%
P/EPS 22.41 16.03 80.67 -466.67 1,207.69 -604.76 103.27 -22.46%
  YoY % 39.80% -80.13% 117.29% -138.64% 299.70% -685.61% -
  Horiz. % 21.70% 15.52% 78.12% -451.89% 1,169.45% -585.61% 100.00%
EY 4.46 6.24 1.24 -0.21 0.08 -0.17 0.97 28.92%
  YoY % -28.53% 403.23% 690.48% -362.50% 147.06% -117.53% -
  Horiz. % 459.79% 643.30% 127.84% -21.65% 8.25% -17.53% 100.00%
DY 1.62 1.92 0.00 1.79 0.64 1.57 0.89 10.49%
  YoY % -15.62% 0.00% 0.00% 179.69% -59.24% 76.40% -
  Horiz. % 182.02% 215.73% 0.00% 201.12% 71.91% 176.40% 100.00%
P/NAPS 0.98 1.05 0.96 1.24 1.55 1.24 2.26 -12.99%
  YoY % -6.67% 9.37% -22.58% -20.00% 25.00% -45.13% -
  Horiz. % 43.36% 46.46% 42.48% 54.87% 68.58% 54.87% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

322  577  556  654 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.15-0.025 
 KANGER 0.21+0.005 
 MMAG-WB 0.185+0.035 
 MTOUCHE 0.0550.00 
 PTRANS 0.29+0.005 
 MNC 0.04-0.005 
 SMTRACK 0.37-0.005 
 IKHMAS 0.17-0.01 
 DYNACIA 0.11+0.01 
 KSTAR 0.225+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS