Highlights

[MRCB] YoY TTM 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 -     0.65%    YoY -     7.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,714,303 919,112 1,206,429 1,323,698 1,099,399 958,698 764,060 14.41%
  YoY % 86.52% -23.82% -8.86% 20.40% 14.68% 25.47% -
  Horiz. % 224.37% 120.29% 157.90% 173.25% 143.89% 125.47% 100.00%
PBT 449,169 -83,394 103,482 125,802 106,633 59,462 -58,631 -
  YoY % 638.61% -180.59% -17.74% 17.98% 79.33% 201.42% -
  Horiz. % -766.09% 142.24% -176.50% -214.57% -181.87% -101.42% 100.00%
Tax -36,107 -18,959 -37,293 -22,479 -19,684 -11,413 -16,926 13.45%
  YoY % -90.45% 49.16% -65.90% -14.20% -72.47% 32.57% -
  Horiz. % 213.32% 112.01% 220.33% 132.81% 116.29% 67.43% 100.00%
NP 413,062 -102,353 66,189 103,323 86,949 48,049 -75,557 -
  YoY % 503.57% -254.64% -35.94% 18.83% 80.96% 163.59% -
  Horiz. % -546.69% 135.46% -87.60% -136.75% -115.08% -63.59% 100.00%
NP to SH 378,510 -102,399 43,219 85,001 79,024 44,318 -71,191 -
  YoY % 469.64% -336.93% -49.15% 7.56% 78.31% 162.25% -
  Horiz. % -531.68% 143.84% -60.71% -119.40% -111.00% -62.25% 100.00%
Tax Rate 8.04 % - % 36.04 % 17.87 % 18.46 % 19.19 % - % -
  YoY % 0.00% 0.00% 101.68% -3.20% -3.80% 0.00% -
  Horiz. % 41.90% 0.00% 187.81% 93.12% 96.20% 100.00% -
Total Cost 1,301,241 1,021,465 1,140,240 1,220,375 1,012,450 910,649 839,617 7.57%
  YoY % 27.39% -10.42% -6.57% 20.54% 11.18% 8.46% -
  Horiz. % 154.98% 121.66% 135.80% 145.35% 120.58% 108.46% 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 43,958 17,053 28,304 27,782 20,682 9,059 0 -
  YoY % 157.76% -39.75% 1.88% 34.33% 128.28% 0.00% -
  Horiz. % 485.20% 188.24% 312.42% 306.66% 228.28% 100.00% -
Div Payout % 11.61 % - % 65.49 % 32.69 % 26.17 % 20.44 % - % -
  YoY % 0.00% 0.00% 100.34% 24.91% 28.03% 0.00% -
  Horiz. % 56.80% 0.00% 320.40% 159.93% 128.03% 100.00% -
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 24.10 % -11.14 % 5.49 % 7.81 % 7.91 % 5.01 % -9.89 % -
  YoY % 316.34% -302.91% -29.71% -1.26% 57.88% 150.66% -
  Horiz. % -243.68% 112.64% -55.51% -78.97% -79.98% -50.66% 100.00%
ROE 16.85 % -6.02 % 3.05 % 6.16 % 6.03 % 4.81 % -13.29 % -
  YoY % 379.90% -297.38% -50.49% 2.16% 25.36% 136.19% -
  Horiz. % -126.79% 45.30% -22.95% -46.35% -45.37% -36.19% 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 96.14 55.22 87.29 95.60 79.39 90.54 99.88 -0.63%
  YoY % 74.10% -36.74% -8.69% 20.42% -12.32% -9.35% -
  Horiz. % 96.26% 55.29% 87.39% 95.71% 79.49% 90.65% 100.00%
EPS 21.23 -6.15 3.13 6.14 5.71 4.19 -9.31 -
  YoY % 445.20% -296.49% -49.02% 7.53% 36.28% 145.01% -
  Horiz. % -228.03% 66.06% -33.62% -65.95% -61.33% -45.01% 100.00%
DPS 2.47 1.02 2.05 2.00 1.50 0.86 0.00 -
  YoY % 142.16% -50.24% 2.50% 33.33% 74.42% 0.00% -
  Horiz. % 287.21% 118.60% 238.37% 232.56% 174.42% 100.00% -
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 38.86 20.83 27.34 30.00 24.92 21.73 17.32 14.41%
  YoY % 86.56% -23.81% -8.87% 20.39% 14.68% 25.46% -
  Horiz. % 224.36% 120.27% 157.85% 173.21% 143.88% 125.46% 100.00%
EPS 8.58 -2.32 0.98 1.93 1.79 1.00 -1.61 -
  YoY % 469.83% -336.73% -49.22% 7.82% 79.00% 162.11% -
  Horiz. % -532.92% 144.10% -60.87% -119.88% -111.18% -62.11% 100.00%
DPS 1.00 0.39 0.64 0.63 0.47 0.21 0.00 -
  YoY % 156.41% -39.06% 1.59% 34.04% 123.81% 0.00% -
  Horiz. % 476.19% 185.71% 304.76% 300.00% 223.81% 100.00% -
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 1.30 2.97 1.64 1.99 2.77 1.82 0.85 7.33%
  YoY % -56.23% 81.10% -17.59% -28.16% 52.20% 114.12% -
  Horiz. % 152.94% 349.41% 192.94% 234.12% 325.88% 214.12% 100.00%
P/EPS 5.89 -26.66 45.73 30.95 38.55 39.42 -9.13 -
  YoY % 122.09% -158.30% 47.75% -19.71% -2.21% 531.76% -
  Horiz. % -64.51% 292.00% -500.88% -338.99% -422.23% -431.76% 100.00%
EY 16.98 -3.75 2.19 3.23 2.59 2.54 -10.95 -
  YoY % 552.80% -271.23% -32.20% 24.71% 1.97% 123.20% -
  Horiz. % -155.07% 34.25% -20.00% -29.50% -23.65% -23.20% 100.00%
DY 1.97 0.62 1.43 1.05 0.68 0.52 0.00 -
  YoY % 217.74% -56.64% 36.19% 54.41% 30.77% 0.00% -
  Horiz. % 378.85% 119.23% 275.00% 201.92% 130.77% 100.00% -
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 1.37 2.77 1.95 1.67 2.72 1.71 1.20 2.23%
  YoY % -50.54% 42.05% 16.77% -38.60% 59.06% 42.50% -
  Horiz. % 114.17% 230.83% 162.50% 139.17% 226.67% 142.50% 100.00%
P/EPS 6.22 -24.87 54.36 26.06 37.85 37.03 -12.89 -
  YoY % 125.01% -145.75% 108.60% -31.15% 2.21% 387.28% -
  Horiz. % -48.25% 192.94% -421.72% -202.17% -293.64% -287.28% 100.00%
EY 16.08 -4.02 1.84 3.84 2.64 2.70 -7.76 -
  YoY % 500.00% -318.48% -52.08% 45.45% -2.22% 134.79% -
  Horiz. % -207.22% 51.80% -23.71% -49.48% -34.02% -34.79% 100.00%
DY 1.87 0.67 1.20 1.25 0.69 0.55 0.00 -
  YoY % 179.10% -44.17% -4.00% 81.16% 25.45% 0.00% -
  Horiz. % 340.00% 121.82% 218.18% 227.27% 125.45% 100.00% -
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.
 


 

337  274  535  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.55+0.10 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers