Highlights

[MRCB] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     16.91%    YoY -     161.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 845,948 727,104 758,708 921,616 853,262 765,678 610,380 24.28%
  QoQ % 16.34% -4.17% -17.68% 8.01% 11.44% 25.44% -
  Horiz. % 138.59% 119.12% 124.30% 150.99% 139.79% 125.44% 100.00%
PBT 64,381 66,560 59,912 46,492 30,836 22,290 8,032 300.01%
  QoQ % -3.27% 11.10% 28.87% 50.77% 38.34% 177.51% -
  Horiz. % 801.56% 828.69% 745.92% 578.83% 383.91% 277.51% 100.00%
Tax -18,250 -18,136 -15,784 -9,009 1,206 2,752 -6,168 105.97%
  QoQ % -0.63% -14.90% -75.20% -846.60% -56.15% 144.62% -
  Horiz. % 295.89% 294.03% 255.90% 146.06% -19.56% -44.62% 100.00%
NP 46,130 48,424 44,128 37,483 32,042 25,042 1,864 747.58%
  QoQ % -4.74% 9.74% 17.73% 16.98% 27.96% 1,243.45% -
  Horiz. % 2,474.82% 2,597.85% 2,367.38% 2,010.89% 1,719.03% 1,343.45% 100.00%
NP to SH 34,354 44,180 39,388 34,624 29,616 24,390 612 1,362.49%
  QoQ % -22.24% 12.17% 13.76% 16.91% 21.43% 3,885.29% -
  Horiz. % 5,613.51% 7,218.95% 6,435.95% 5,657.52% 4,839.22% 3,985.29% 100.00%
Tax Rate 28.35 % 27.25 % 26.35 % 19.38 % -3.91 % -12.35 % 76.79 % -48.51%
  QoQ % 4.04% 3.42% 35.96% 595.65% 68.34% -116.08% -
  Horiz. % 36.92% 35.49% 34.31% 25.24% -5.09% -16.08% 100.00%
Total Cost 799,817 678,680 714,580 884,133 821,220 740,636 608,516 19.97%
  QoQ % 17.85% -5.02% -19.18% 7.66% 10.88% 21.71% -
  Horiz. % 131.44% 111.53% 117.43% 145.29% 134.95% 121.71% 100.00%
Net Worth 1,114,411 1,069,301 921,170 670,726 659,107 651,613 535,500 62.93%
  QoQ % 4.22% 16.08% 37.34% 1.76% 1.15% 21.68% -
  Horiz. % 208.11% 199.68% 172.02% 125.25% 123.08% 121.68% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,063 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 26.18 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,114,411 1,069,301 921,170 670,726 659,107 651,613 535,500 62.93%
  QoQ % 4.22% 16.08% 37.34% 1.76% 1.15% 21.68% -
  Horiz. % 208.11% 199.68% 172.02% 125.25% 123.08% 121.68% 100.00%
NOSH 1,269,261 1,213,736 1,058,817 906,387 906,612 910,074 765,000 40.11%
  QoQ % 4.57% 14.63% 16.82% -0.02% -0.38% 18.96% -
  Horiz. % 165.92% 158.66% 138.41% 118.48% 118.51% 118.96% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.45 % 6.66 % 5.82 % 4.07 % 3.76 % 3.27 % 0.31 % 574.94%
  QoQ % -18.17% 14.43% 43.00% 8.24% 14.98% 954.84% -
  Horiz. % 1,758.06% 2,148.39% 1,877.42% 1,312.90% 1,212.90% 1,054.84% 100.00%
ROE 3.08 % 4.13 % 4.28 % 5.16 % 4.49 % 3.74 % 0.11 % 820.22%
  QoQ % -25.42% -3.50% -17.05% 14.92% 20.05% 3,300.00% -
  Horiz. % 2,800.00% 3,754.55% 3,890.91% 4,690.91% 4,081.82% 3,400.00% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 66.65 59.91 71.66 101.68 94.12 84.13 79.79 -11.29%
  QoQ % 11.25% -16.40% -29.52% 8.03% 11.87% 5.44% -
  Horiz. % 83.53% 75.08% 89.81% 127.43% 117.96% 105.44% 100.00%
EPS 2.71 3.64 3.72 3.82 3.27 2.68 0.08 944.69%
  QoQ % -25.55% -2.15% -2.62% 16.82% 22.01% 3,250.00% -
  Horiz. % 3,387.50% 4,550.00% 4,650.00% 4,775.00% 4,087.50% 3,350.00% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8780 0.8810 0.8700 0.7400 0.7270 0.7160 0.7000 16.29%
  QoQ % -0.34% 1.26% 17.57% 1.79% 1.54% 2.29% -
  Horiz. % 125.43% 125.86% 124.29% 105.71% 103.86% 102.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.17 16.48 17.20 20.89 19.34 17.35 13.83 24.29%
  QoQ % 16.32% -4.19% -17.66% 8.01% 11.47% 25.45% -
  Horiz. % 138.61% 119.16% 124.37% 151.05% 139.84% 125.45% 100.00%
EPS 0.78 1.00 0.89 0.78 0.67 0.55 0.01 1,720.73%
  QoQ % -22.00% 12.36% 14.10% 16.42% 21.82% 5,400.00% -
  Horiz. % 7,800.00% 10,000.00% 8,900.00% 7,800.00% 6,700.00% 5,500.00% 100.00%
DPS 0.00 0.00 0.00 0.21 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2526 0.2424 0.2088 0.1520 0.1494 0.1477 0.1214 62.91%
  QoQ % 4.21% 16.09% 37.37% 1.74% 1.15% 21.66% -
  Horiz. % 208.07% 199.67% 171.99% 125.21% 123.06% 121.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.1000 1.5600 1.6500 1.3700 1.3600 1.2600 0.8500 -
P/RPS 3.15 2.60 2.30 1.35 1.45 1.50 1.07 105.27%
  QoQ % 21.15% 13.04% 70.37% -6.90% -3.33% 40.19% -
  Horiz. % 294.39% 242.99% 214.95% 126.17% 135.51% 140.19% 100.00%
P/EPS 77.59 42.86 44.35 35.86 41.63 47.01 1,062.50 -82.50%
  QoQ % 81.03% -3.36% 23.68% -13.86% -11.44% -95.58% -
  Horiz. % 7.30% 4.03% 4.17% 3.38% 3.92% 4.42% 100.00%
EY 1.29 2.33 2.25 2.79 2.40 2.13 0.09 489.11%
  QoQ % -44.64% 3.56% -19.35% 16.25% 12.68% 2,266.67% -
  Horiz. % 1,433.33% 2,588.89% 2,500.00% 3,100.00% 2,666.67% 2,366.67% 100.00%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.39 1.77 1.90 1.85 1.87 1.76 1.21 57.36%
  QoQ % 35.03% -6.84% 2.70% -1.07% 6.25% 45.45% -
  Horiz. % 197.52% 146.28% 157.02% 152.89% 154.55% 145.45% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 24/08/10 18/05/10 23/02/10 17/11/09 27/08/09 15/05/09 -
Price 2.1500 1.6700 1.5500 1.3700 1.3600 1.2900 1.2000 -
P/RPS 3.23 2.79 2.16 1.35 1.45 1.53 1.50 66.68%
  QoQ % 15.77% 29.17% 60.00% -6.90% -5.23% 2.00% -
  Horiz. % 215.33% 186.00% 144.00% 90.00% 96.67% 102.00% 100.00%
P/EPS 79.43 45.88 41.67 35.86 41.63 48.13 1,500.00 -85.87%
  QoQ % 73.13% 10.10% 16.20% -13.86% -13.51% -96.79% -
  Horiz. % 5.30% 3.06% 2.78% 2.39% 2.78% 3.21% 100.00%
EY 1.26 2.18 2.40 2.79 2.40 2.08 0.07 585.62%
  QoQ % -42.20% -9.17% -13.98% 16.25% 15.38% 2,871.43% -
  Horiz. % 1,800.00% 3,114.29% 3,428.57% 3,985.71% 3,428.57% 2,971.43% 100.00%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.45 1.90 1.78 1.85 1.87 1.80 1.71 27.06%
  QoQ % 28.95% 6.74% -3.78% -1.07% 3.89% 5.26% -
  Horiz. % 143.27% 111.11% 104.09% 108.19% 109.36% 105.26% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers