Highlights

[MRCB] YoY TTM 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 -     -4.68%    YoY -     239.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,823,651 2,408,072 1,696,727 1,514,767 976,497 1,273,019 1,216,571 15.05%
  YoY % 17.26% 41.92% 12.01% 55.12% -23.29% 4.64% -
  Horiz. % 232.10% 197.94% 139.47% 124.51% 80.27% 104.64% 100.00%
PBT 247,333 392,629 370,112 220,618 -102,220 134,002 114,236 13.73%
  YoY % -37.01% 6.08% 67.76% 315.83% -176.28% 17.30% -
  Horiz. % 216.51% 343.70% 323.99% 193.12% -89.48% 117.30% 100.00%
Tax -65,525 -73,532 -6,083 -37,099 -15,731 -42,835 -15,326 27.37%
  YoY % 10.89% -1,108.81% 83.60% -135.83% 63.28% -179.49% -
  Horiz. % 427.54% 479.79% 39.69% 242.07% 102.64% 279.49% 100.00%
NP 181,808 319,097 364,029 183,519 -117,951 91,167 98,910 10.67%
  YoY % -43.02% -12.34% 98.36% 255.59% -229.38% -7.83% -
  Horiz. % 183.81% 322.61% 368.04% 185.54% -119.25% 92.17% 100.00%
NP to SH 167,575 267,360 330,392 152,634 -109,132 60,122 84,448 12.09%
  YoY % -37.32% -19.08% 116.46% 239.86% -281.52% -28.81% -
  Horiz. % 198.44% 316.60% 391.24% 180.74% -129.23% 71.19% 100.00%
Tax Rate 26.49 % 18.73 % 1.64 % 16.82 % - % 31.97 % 13.42 % 11.99%
  YoY % 41.43% 1,042.07% -90.25% 0.00% 0.00% 138.23% -
  Horiz. % 197.39% 139.57% 12.22% 125.34% 0.00% 238.23% 100.00%
Total Cost 2,641,843 2,088,975 1,332,698 1,331,248 1,094,448 1,181,852 1,117,661 15.40%
  YoY % 26.47% 56.75% 0.11% 21.64% -7.40% 5.74% -
  Horiz. % 236.37% 186.91% 119.24% 119.11% 97.92% 105.74% 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 0 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 % 22.90 % 21.69 % - % 28.80 % - % 47.08 % 32.90 % -5.86%
  YoY % 5.58% 0.00% 0.00% 0.00% 0.00% 43.10% -
  Horiz. % 69.60% 65.93% 0.00% 87.54% 0.00% 143.10% 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 6.44 % 13.25 % 21.45 % 12.12 % -12.08 % 7.16 % 8.13 % -3.81%
  YoY % -51.40% -38.23% 76.98% 200.33% -268.72% -11.93% -
  Horiz. % 79.21% 162.98% 263.84% 149.08% -148.59% 88.07% 100.00%
ROE 6.95 % 9.29 % 14.62 % 7.70 % -6.30 % 4.16 % 6.12 % 2.14%
  YoY % -25.19% -36.46% 89.87% 222.22% -251.44% -32.03% -
  Horiz. % 113.56% 151.80% 238.89% 125.82% -102.94% 67.97% 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 128.78 114.21 95.01 86.15 57.26 89.95 87.58 6.63%
  YoY % 12.76% 20.21% 10.28% 50.45% -36.34% 2.71% -
  Horiz. % 147.04% 130.41% 108.48% 98.37% 65.38% 102.71% 100.00%
EPS 7.64 12.68 18.50 8.68 -6.40 4.25 6.08 3.88%
  YoY % -39.75% -31.46% 113.13% 235.62% -250.59% -30.10% -
  Horiz. % 125.66% 208.55% 304.28% 142.76% -105.26% 69.90% 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 64.00 54.58 38.46 34.33 22.13 28.85 27.57 15.05%
  YoY % 17.26% 41.91% 12.03% 55.13% -23.29% 4.64% -
  Horiz. % 232.14% 197.97% 139.50% 124.52% 80.27% 104.64% 100.00%
EPS 3.80 6.06 7.49 3.46 -2.47 1.36 1.91 12.14%
  YoY % -37.29% -19.09% 116.47% 240.08% -281.62% -28.80% -
  Horiz. % 198.95% 317.28% 392.15% 181.15% -129.32% 71.20% 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 0.87 1.16 1.35 1.42 2.25 1.72 2.47 -15.95%
  YoY % -25.00% -14.07% -4.93% -36.89% 30.81% -30.36% -
  Horiz. % 35.22% 46.96% 54.66% 57.49% 91.09% 69.64% 100.00%
P/EPS 14.65 10.49 6.92 14.05 -20.16 36.49 35.53 -13.72%
  YoY % 39.66% 51.59% -50.75% 169.69% -155.25% 2.70% -
  Horiz. % 41.23% 29.52% 19.48% 39.54% -56.74% 102.70% 100.00%
EY 6.82 9.53 14.45 7.12 -4.96 2.74 2.81 15.91%
  YoY % -28.44% -34.05% 102.95% 243.55% -281.02% -2.49% -
  Horiz. % 242.70% 339.15% 514.23% 253.38% -176.51% 97.51% 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 0.84 1.25 1.27 1.63 2.74 1.41 2.56 -16.94%
  YoY % -32.80% -1.57% -22.09% -40.51% 94.33% -44.92% -
  Horiz. % 32.81% 48.83% 49.61% 63.67% 107.03% 55.08% 100.00%
P/EPS 14.13 11.28 6.54 16.13 -24.53 29.90 36.85 -14.75%
  YoY % 25.27% 72.48% -59.45% 165.76% -182.04% -18.86% -
  Horiz. % 38.34% 30.61% 17.75% 43.77% -66.57% 81.14% 100.00%
EY 7.08 8.87 15.29 6.20 -4.08 3.35 2.71 17.34%
  YoY % -20.18% -41.99% 146.61% 251.96% -221.79% 23.62% -
  Horiz. % 261.25% 327.31% 564.21% 228.78% -150.55% 123.62% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS