Highlights

[MRCB] YoY Quarter Result on 2011-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -47.95%    YoY -     119.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 204,649 262,034 328,624 221,497 189,677 152,595 177,087 2.44%
  YoY % -21.90% -20.26% 48.36% 16.78% 24.30% -13.83% -
  Horiz. % 115.56% 147.97% 185.57% 125.08% 107.11% 86.17% 100.00%
PBT 23,908 5,082 35,602 24,036 14,978 2,008 18,484 4.38%
  YoY % 370.44% -85.73% 48.12% 60.48% 645.92% -89.14% -
  Horiz. % 129.34% 27.49% 192.61% 130.04% 81.03% 10.86% 100.00%
Tax -4,688 -1,460 -7,002 151 -3,946 -1,542 -4,175 1.95%
  YoY % -221.10% 79.15% -4,737.09% 103.83% -155.90% 63.07% -
  Horiz. % 112.29% 34.97% 167.71% -3.62% 94.51% 36.93% 100.00%
NP 19,220 3,622 28,600 24,187 11,032 466 14,309 5.04%
  YoY % 430.65% -87.34% 18.25% 119.24% 2,267.38% -96.74% -
  Horiz. % 134.32% 25.31% 199.87% 169.03% 77.10% 3.26% 100.00%
NP to SH 11,985 5,252 22,155 21,602 9,847 153 14,706 -3.35%
  YoY % 128.20% -76.29% 2.56% 119.38% 6,335.95% -98.96% -
  Horiz. % 81.50% 35.71% 150.65% 146.89% 66.96% 1.04% 100.00%
Tax Rate 19.61 % 28.73 % 19.67 % -0.63 % 26.35 % 76.79 % 22.59 % -2.33%
  YoY % -31.74% 46.06% 3,222.22% -102.39% -65.69% 239.93% -
  Horiz. % 86.81% 127.18% 87.07% -2.79% 116.64% 339.93% 100.00%
Total Cost 185,429 258,412 300,024 197,310 178,645 152,129 162,778 2.19%
  YoY % -28.24% -13.87% 52.06% 10.45% 17.43% -6.54% -
  Horiz. % 113.92% 158.75% 184.31% 121.21% 109.75% 93.46% 100.00%
Net Worth 1,701,204 1,415,275 1,380,810 1,309,967 921,170 535,500 720,503 15.39%
  YoY % 20.20% 2.50% 5.41% 42.21% 72.02% -25.68% -
  Horiz. % 236.11% 196.43% 191.65% 181.81% 127.85% 74.32% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,701,204 1,415,275 1,380,810 1,309,967 921,170 535,500 720,503 15.39%
  YoY % 20.20% 2.50% 5.41% 42.21% 72.02% -25.68% -
  Horiz. % 236.11% 196.43% 191.65% 181.81% 127.85% 74.32% 100.00%
NOSH 1,664,583 1,382,105 1,384,687 1,384,743 1,058,817 765,000 907,777 10.63%
  YoY % 20.44% -0.19% -0.00% 30.78% 38.41% -15.73% -
  Horiz. % 183.37% 152.25% 152.54% 152.54% 116.64% 84.27% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.39 % 1.38 % 8.70 % 10.92 % 5.82 % 0.31 % 8.08 % 2.53%
  YoY % 580.43% -84.14% -20.33% 87.63% 1,777.42% -96.16% -
  Horiz. % 116.21% 17.08% 107.67% 135.15% 72.03% 3.84% 100.00%
ROE 0.70 % 0.37 % 1.60 % 1.65 % 1.07 % 0.03 % 2.04 % -16.32%
  YoY % 89.19% -76.88% -3.03% 54.21% 3,466.67% -98.53% -
  Horiz. % 34.31% 18.14% 78.43% 80.88% 52.45% 1.47% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.29 18.96 23.73 16.00 17.91 19.95 19.51 -7.41%
  YoY % -35.18% -20.10% 48.31% -10.66% -10.23% 2.26% -
  Horiz. % 62.99% 97.18% 121.63% 82.01% 91.80% 102.26% 100.00%
EPS 0.72 0.38 1.60 1.56 0.93 0.02 1.62 -12.64%
  YoY % 89.47% -76.25% 2.56% 67.74% 4,550.00% -98.77% -
  Horiz. % 44.44% 23.46% 98.77% 96.30% 57.41% 1.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0220 1.0240 0.9972 0.9460 0.8700 0.7000 0.7937 4.30%
  YoY % -0.20% 2.69% 5.41% 8.74% 24.29% -11.81% -
  Horiz. % 128.76% 129.02% 125.64% 119.19% 109.61% 88.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.64 5.94 7.45 5.02 4.30 3.46 4.01 2.46%
  YoY % -21.89% -20.27% 48.41% 16.74% 24.28% -13.72% -
  Horiz. % 115.71% 148.13% 185.79% 125.19% 107.23% 86.28% 100.00%
EPS 0.27 0.12 0.50 0.49 0.22 0.00 0.33 -3.29%
  YoY % 125.00% -76.00% 2.04% 122.73% 0.00% 0.00% -
  Horiz. % 81.82% 36.36% 151.52% 148.48% 66.67% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3856 0.3208 0.3130 0.2969 0.2088 0.1214 0.1633 15.39%
  YoY % 20.20% 2.49% 5.42% 42.19% 71.99% -25.66% -
  Horiz. % 236.13% 196.45% 191.67% 181.81% 127.86% 74.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.6400 1.4300 1.9000 2.2000 1.6500 0.8500 1.3600 -
P/RPS 13.34 7.54 8.01 13.75 9.21 4.26 6.97 11.42%
  YoY % 76.92% -5.87% -41.75% 49.29% 116.20% -38.88% -
  Horiz. % 191.39% 108.18% 114.92% 197.27% 132.14% 61.12% 100.00%
P/EPS 227.78 376.32 118.75 141.03 177.42 4,250.00 83.95 18.09%
  YoY % -39.47% 216.90% -15.80% -20.51% -95.83% 4,962.54% -
  Horiz. % 271.33% 448.27% 141.45% 167.99% 211.34% 5,062.54% 100.00%
EY 0.44 0.27 0.84 0.71 0.56 0.02 1.19 -15.27%
  YoY % 62.96% -67.86% 18.31% 26.79% 2,700.00% -98.32% -
  Horiz. % 36.97% 22.69% 70.59% 59.66% 47.06% 1.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.60 1.40 1.91 2.33 1.90 1.21 1.71 -1.10%
  YoY % 14.29% -26.70% -18.03% 22.63% 57.02% -29.24% -
  Horiz. % 93.57% 81.87% 111.70% 136.26% 111.11% 70.76% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 19/05/14 23/05/13 22/05/12 26/05/11 18/05/10 15/05/09 20/05/08 -
Price 1.5300 1.7000 1.6000 2.1600 1.5500 1.2000 1.5200 -
P/RPS 12.44 8.97 6.74 13.50 8.65 6.02 7.79 8.11%
  YoY % 38.68% 33.09% -50.07% 56.07% 43.69% -22.72% -
  Horiz. % 159.69% 115.15% 86.52% 173.30% 111.04% 77.28% 100.00%
P/EPS 212.50 447.37 100.00 138.46 166.67 6,000.00 93.83 14.59%
  YoY % -52.50% 347.37% -27.78% -16.93% -97.22% 6,294.54% -
  Horiz. % 226.47% 476.79% 106.58% 147.56% 177.63% 6,394.54% 100.00%
EY 0.47 0.22 1.00 0.72 0.60 0.02 1.07 -12.81%
  YoY % 113.64% -78.00% 38.89% 20.00% 2,900.00% -98.13% -
  Horiz. % 43.93% 20.56% 93.46% 67.29% 56.07% 1.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.50 1.66 1.60 2.28 1.78 1.71 1.92 -4.03%
  YoY % -9.64% 3.75% -29.82% 28.09% 4.09% -10.94% -
  Horiz. % 78.12% 86.46% 83.33% 118.75% 92.71% 89.06% 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.
 


 

145  143  419  1558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 WCEHB 0.32+0.015 
 HSI-C7K 0.2550.00 
 SLVEST 0.89+0.025 
 HSI-H8F 0.235-0.01 
 PERDANA-PR 0.020.00 
 FPGROUP 0.6850.00 
 MEDIAC 0.225+0.01 
 DGB 0.1450.00 
 GFM-WC 0.080.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers