Highlights

[MRCB] YoY Quarter Result on 2012-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -26.47%    YoY -     2.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 404,185 204,649 262,034 328,624 221,497 189,677 152,595 17.62%
  YoY % 97.50% -21.90% -20.26% 48.36% 16.78% 24.30% -
  Horiz. % 264.87% 134.11% 171.72% 215.36% 145.15% 124.30% 100.00%
PBT 252,459 23,908 5,082 35,602 24,036 14,978 2,008 123.74%
  YoY % 955.96% 370.44% -85.73% 48.12% 60.48% 645.92% -
  Horiz. % 12,572.66% 1,190.64% 253.09% 1,773.01% 1,197.01% 745.92% 100.00%
Tax -3,696 -4,688 -1,460 -7,002 151 -3,946 -1,542 15.68%
  YoY % 21.16% -221.10% 79.15% -4,737.09% 103.83% -155.90% -
  Horiz. % 239.69% 304.02% 94.68% 454.09% -9.79% 255.90% 100.00%
NP 248,763 19,220 3,622 28,600 24,187 11,032 466 184.68%
  YoY % 1,194.29% 430.65% -87.34% 18.25% 119.24% 2,267.38% -
  Horiz. % 53,382.62% 4,124.46% 777.25% 6,137.34% 5,190.34% 2,367.38% 100.00%
NP to SH 237,861 11,985 5,252 22,155 21,602 9,847 153 240.17%
  YoY % 1,884.66% 128.20% -76.29% 2.56% 119.38% 6,335.95% -
  Horiz. % 155,464.70% 7,833.33% 3,432.68% 14,480.39% 14,118.95% 6,435.95% 100.00%
Tax Rate 1.46 % 19.61 % 28.73 % 19.67 % -0.63 % 26.35 % 76.79 % -48.32%
  YoY % -92.55% -31.74% 46.06% 3,222.22% -102.39% -65.69% -
  Horiz. % 1.90% 25.54% 37.41% 25.62% -0.82% 34.31% 100.00%
Total Cost 155,422 185,429 258,412 300,024 197,310 178,645 152,129 0.36%
  YoY % -16.18% -28.24% -13.87% 52.06% 10.45% 17.43% -
  Horiz. % 102.16% 121.89% 169.86% 197.22% 129.70% 117.43% 100.00%
Net Worth 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 535,500 26.98%
  YoY % 32.06% 20.20% 2.50% 5.41% 42.21% 72.02% -
  Horiz. % 419.54% 317.69% 264.29% 257.85% 244.63% 172.02% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 535,500 26.98%
  YoY % 32.06% 20.20% 2.50% 5.41% 42.21% 72.02% -
  Horiz. % 419.54% 317.69% 264.29% 257.85% 244.63% 172.02% 100.00%
NOSH 1,783,065 1,664,583 1,382,105 1,384,687 1,384,743 1,058,817 765,000 15.14%
  YoY % 7.12% 20.44% -0.19% -0.00% 30.78% 38.41% -
  Horiz. % 233.08% 217.59% 180.67% 181.00% 181.01% 138.41% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 61.55 % 9.39 % 1.38 % 8.70 % 10.92 % 5.82 % 0.31 % 141.44%
  YoY % 555.48% 580.43% -84.14% -20.33% 87.63% 1,777.42% -
  Horiz. % 19,854.84% 3,029.03% 445.16% 2,806.45% 3,522.58% 1,877.42% 100.00%
ROE 10.59 % 0.70 % 0.37 % 1.60 % 1.65 % 1.07 % 0.03 % 165.73%
  YoY % 1,412.86% 89.19% -76.88% -3.03% 54.21% 3,466.67% -
  Horiz. % 35,300.00% 2,333.33% 1,233.33% 5,333.33% 5,500.00% 3,566.67% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 22.67 12.29 18.96 23.73 16.00 17.91 19.95 2.15%
  YoY % 84.46% -35.18% -20.10% 48.31% -10.66% -10.23% -
  Horiz. % 113.63% 61.60% 95.04% 118.95% 80.20% 89.77% 100.00%
EPS 13.34 0.72 0.38 1.60 1.56 0.93 0.02 195.44%
  YoY % 1,752.78% 89.47% -76.25% 2.56% 67.74% 4,550.00% -
  Horiz. % 66,700.00% 3,600.00% 1,900.00% 8,000.00% 7,800.00% 4,650.00% 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 1.2600 1.0220 1.0240 0.9972 0.9460 0.8700 0.7000 10.29%
  YoY % 23.29% -0.20% 2.69% 5.41% 8.74% 24.29% -
  Horiz. % 180.00% 146.00% 146.29% 142.46% 135.14% 124.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 9.16 4.64 5.94 7.45 5.02 4.30 3.46 17.61%
  YoY % 97.41% -21.89% -20.27% 48.41% 16.74% 24.28% -
  Horiz. % 264.74% 134.10% 171.68% 215.32% 145.09% 124.28% 100.00%
EPS 5.39 0.27 0.12 0.50 0.49 0.22 0.00 -
  YoY % 1,896.30% 125.00% -76.00% 2.04% 122.73% 0.00% -
  Horiz. % 2,450.00% 122.73% 54.55% 227.27% 222.73% 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 0.5092 0.3856 0.3208 0.3130 0.2969 0.2088 0.1214 26.98%
  YoY % 32.05% 20.20% 2.49% 5.42% 42.19% 71.99% -
  Horiz. % 419.44% 317.63% 264.25% 257.83% 244.56% 171.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.2500 1.6400 1.4300 1.9000 2.2000 1.6500 0.8500 -
P/RPS 5.51 13.34 7.54 8.01 13.75 9.21 4.26 4.38%
  YoY % -58.70% 76.92% -5.87% -41.75% 49.29% 116.20% -
  Horiz. % 129.34% 313.15% 177.00% 188.03% 322.77% 216.20% 100.00%
P/EPS 9.37 227.78 376.32 118.75 141.03 177.42 4,250.00 -63.91%
  YoY % -95.89% -39.47% 216.90% -15.80% -20.51% -95.83% -
  Horiz. % 0.22% 5.36% 8.85% 2.79% 3.32% 4.17% 100.00%
EY 10.67 0.44 0.27 0.84 0.71 0.56 0.02 184.65%
  YoY % 2,325.00% 62.96% -67.86% 18.31% 26.79% 2,700.00% -
  Horiz. % 53,350.00% 2,200.00% 1,350.00% 4,200.00% 3,550.00% 2,800.00% 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 0.99 1.60 1.40 1.91 2.33 1.90 1.21 -3.29%
  YoY % -38.12% 14.29% -26.70% -18.03% 22.63% 57.02% -
  Horiz. % 81.82% 132.23% 115.70% 157.85% 192.56% 157.02% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 19/05/14 23/05/13 22/05/12 26/05/11 18/05/10 15/05/09 -
Price 1.3200 1.5300 1.7000 1.6000 2.1600 1.5500 1.2000 -
P/RPS 5.82 12.44 8.97 6.74 13.50 8.65 6.02 -0.56%
  YoY % -53.22% 38.68% 33.09% -50.07% 56.07% 43.69% -
  Horiz. % 96.68% 206.64% 149.00% 111.96% 224.25% 143.69% 100.00%
P/EPS 9.90 212.50 447.37 100.00 138.46 166.67 6,000.00 -65.61%
  YoY % -95.34% -52.50% 347.37% -27.78% -16.93% -97.22% -
  Horiz. % 0.16% 3.54% 7.46% 1.67% 2.31% 2.78% 100.00%
EY 10.11 0.47 0.22 1.00 0.72 0.60 0.02 182.11%
  YoY % 2,051.06% 113.64% -78.00% 38.89% 20.00% 2,900.00% -
  Horiz. % 50,550.00% 2,350.00% 1,100.00% 5,000.00% 3,600.00% 3,000.00% 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 1.05 1.50 1.66 1.60 2.28 1.78 1.71 -7.80%
  YoY % -30.00% -9.64% 3.75% -29.82% 28.09% 4.09% -
  Horiz. % 61.40% 87.72% 97.08% 93.57% 133.33% 104.09% 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.
 


 

323  278  551  1113 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.775+0.03 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.02-0.005 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers