Highlights

[MRCB] YoY Quarter Result on 2015-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     4,609.21%    YoY -     1,884.66%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 427,596 519,840 436,015 404,185 204,649 262,034 328,624 4.48%
  YoY % -17.74% 19.23% 7.88% 97.50% -21.90% -20.26% -
  Horiz. % 130.12% 158.19% 132.68% 122.99% 62.27% 79.74% 100.00%
PBT 30,559 26,979 18,653 252,459 23,908 5,082 35,602 -2.51%
  YoY % 13.27% 44.64% -92.61% 955.96% 370.44% -85.73% -
  Horiz. % 85.84% 75.78% 52.39% 709.11% 67.15% 14.27% 100.00%
Tax -4,933 -8,417 -5,193 -3,696 -4,688 -1,460 -7,002 -5.67%
  YoY % 41.39% -62.08% -40.50% 21.16% -221.10% 79.15% -
  Horiz. % 70.45% 120.21% 74.16% 52.78% 66.95% 20.85% 100.00%
NP 25,626 18,562 13,460 248,763 19,220 3,622 28,600 -1.81%
  YoY % 38.06% 37.90% -94.59% 1,194.29% 430.65% -87.34% -
  Horiz. % 89.60% 64.90% 47.06% 869.80% 67.20% 12.66% 100.00%
NP to SH 21,527 8,638 4,382 237,861 11,985 5,252 22,155 -0.48%
  YoY % 149.21% 97.12% -98.16% 1,884.66% 128.20% -76.29% -
  Horiz. % 97.17% 38.99% 19.78% 1,073.62% 54.10% 23.71% 100.00%
Tax Rate 16.14 % 31.20 % 27.84 % 1.46 % 19.61 % 28.73 % 19.67 % -3.24%
  YoY % -48.27% 12.07% 1,806.85% -92.55% -31.74% 46.06% -
  Horiz. % 82.05% 158.62% 141.54% 7.42% 99.69% 146.06% 100.00%
Total Cost 401,970 501,278 422,555 155,422 185,429 258,412 300,024 4.99%
  YoY % -19.81% 18.63% 171.88% -16.18% -28.24% -13.87% -
  Horiz. % 133.98% 167.08% 140.84% 51.80% 61.80% 86.13% 100.00%
Net Worth 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 23.25%
  YoY % 126.79% -3.86% -1.15% 32.06% 20.20% 2.50% -
  Horiz. % 350.68% 154.63% 160.83% 162.71% 123.20% 102.50% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 4,842,233 2,135,101 2,220,797 2,246,663 1,701,204 1,415,275 1,380,810 23.25%
  YoY % 126.79% -3.86% -1.15% 32.06% 20.20% 2.50% -
  Horiz. % 350.68% 154.63% 160.83% 162.71% 123.20% 102.50% 100.00%
NOSH 4,390,057 2,135,101 1,752,800 1,783,065 1,664,583 1,382,105 1,384,687 21.19%
  YoY % 105.61% 21.81% -1.70% 7.12% 20.44% -0.19% -
  Horiz. % 317.04% 154.19% 126.58% 128.77% 120.21% 99.81% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 5.99 % 3.57 % 3.09 % 61.55 % 9.39 % 1.38 % 8.70 % -6.03%
  YoY % 67.79% 15.53% -94.98% 555.48% 580.43% -84.14% -
  Horiz. % 68.85% 41.03% 35.52% 707.47% 107.93% 15.86% 100.00%
ROE 0.44 % 0.40 % 0.20 % 10.59 % 0.70 % 0.37 % 1.60 % -19.35%
  YoY % 10.00% 100.00% -98.11% 1,412.86% 89.19% -76.88% -
  Horiz. % 27.50% 25.00% 12.50% 661.88% 43.75% 23.12% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.74 24.35 24.88 22.67 12.29 18.96 23.73 -13.79%
  YoY % -60.00% -2.13% 9.75% 84.46% -35.18% -20.10% -
  Horiz. % 41.05% 102.61% 104.85% 95.53% 51.79% 79.90% 100.00%
EPS 0.49 0.40 0.25 13.34 0.72 0.38 1.60 -17.89%
  YoY % 22.50% 60.00% -98.13% 1,752.78% 89.47% -76.25% -
  Horiz. % 30.62% 25.00% 15.62% 833.75% 45.00% 23.75% 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 1.1030 1.0000 1.2670 1.2600 1.0220 1.0240 0.9972 1.69%
  YoY % 10.30% -21.07% 0.56% 23.29% -0.20% 2.69% -
  Horiz. % 110.61% 100.28% 127.06% 126.35% 102.49% 102.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.69 11.78 9.88 9.16 4.64 5.94 7.45 4.48%
  YoY % -17.74% 19.23% 7.86% 97.41% -21.89% -20.27% -
  Horiz. % 130.07% 158.12% 132.62% 122.95% 62.28% 79.73% 100.00%
EPS 0.49 0.20 0.10 5.39 0.27 0.12 0.50 -0.34%
  YoY % 145.00% 100.00% -98.14% 1,896.30% 125.00% -76.00% -
  Horiz. % 98.00% 40.00% 20.00% 1,078.00% 54.00% 24.00% 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 1.0975 0.4839 0.5033 0.5092 0.3856 0.3208 0.3130 23.24%
  YoY % 126.80% -3.85% -1.16% 32.05% 20.20% 2.49% -
  Horiz. % 350.64% 154.60% 160.80% 162.68% 123.19% 102.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0100 1.7000 1.2500 1.2500 1.6400 1.4300 1.9000 -
P/RPS 10.37 6.98 5.03 5.51 13.34 7.54 8.01 4.40%
  YoY % 48.57% 38.77% -8.71% -58.70% 76.92% -5.87% -
  Horiz. % 129.46% 87.14% 62.80% 68.79% 166.54% 94.13% 100.00%
P/EPS 205.97 420.20 500.00 9.37 227.78 376.32 118.75 9.61%
  YoY % -50.98% -15.96% 5,236.18% -95.89% -39.47% 216.90% -
  Horiz. % 173.45% 353.85% 421.05% 7.89% 191.81% 316.90% 100.00%
EY 0.49 0.24 0.20 10.67 0.44 0.27 0.84 -8.59%
  YoY % 104.17% 20.00% -98.13% 2,325.00% 62.96% -67.86% -
  Horiz. % 58.33% 28.57% 23.81% 1,270.24% 52.38% 32.14% 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 0.92 1.70 0.99 0.99 1.60 1.40 1.91 -11.46%
  YoY % -45.88% 71.72% 0.00% -38.12% 14.29% -26.70% -
  Horiz. % 48.17% 89.01% 51.83% 51.83% 83.77% 73.30% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 29/05/17 31/05/16 21/05/15 19/05/14 23/05/13 22/05/12 -
Price 0.5700 1.4100 1.1600 1.3200 1.5300 1.7000 1.6000 -
P/RPS 5.85 5.79 4.66 5.82 12.44 8.97 6.74 -2.33%
  YoY % 1.04% 24.25% -19.93% -53.22% 38.68% 33.09% -
  Horiz. % 86.80% 85.91% 69.14% 86.35% 184.57% 133.09% 100.00%
P/EPS 116.24 348.52 464.00 9.90 212.50 447.37 100.00 2.54%
  YoY % -66.65% -24.89% 4,586.87% -95.34% -52.50% 347.37% -
  Horiz. % 116.24% 348.52% 464.00% 9.90% 212.50% 447.37% 100.00%
EY 0.86 0.29 0.22 10.11 0.47 0.22 1.00 -2.48%
  YoY % 196.55% 31.82% -97.82% 2,051.06% 113.64% -78.00% -
  Horiz. % 86.00% 29.00% 22.00% 1,011.00% 47.00% 22.00% 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 0.52 1.41 0.92 1.05 1.50 1.66 1.60 -17.08%
  YoY % -63.12% 53.26% -12.38% -30.00% -9.64% 3.75% -
  Horiz. % 32.50% 88.12% 57.50% 65.62% 93.75% 103.75% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers