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.
 


 

245  266  496  1253 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.105+0.015 
 HSI-C7K 0.28+0.005 
 RSAWIT 0.33+0.03 
 MUDAJYA 0.43+0.01 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 MATANG 0.09+0.005 
 SANICHI 0.07+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers