Highlights

[MRCB] QoQ Cumulative 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 -     55.88%    YoY -     161.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 634,461 363,552 189,677 921,616 639,947 382,839 152,595 158.34%
  QoQ % 74.52% 91.67% -79.42% 44.01% 67.16% 150.89% -
  Horiz. % 415.78% 238.25% 124.30% 603.96% 419.38% 250.89% 100.00%
PBT 48,286 33,280 14,978 46,492 23,127 11,145 2,008 731.51%
  QoQ % 45.09% 122.19% -67.78% 101.03% 107.51% 455.03% -
  Horiz. % 2,404.68% 1,657.37% 745.92% 2,315.34% 1,151.74% 555.03% 100.00%
Tax -13,688 -9,068 -3,946 -9,009 905 1,376 -1,542 328.15%
  QoQ % -50.95% -129.80% 56.20% -1,095.47% -34.23% 189.23% -
  Horiz. % 887.68% 588.07% 255.90% 584.24% -58.69% -89.23% 100.00%
NP 34,598 24,212 11,032 37,483 24,032 12,521 466 1,661.86%
  QoQ % 42.90% 119.47% -70.57% 55.97% 91.93% 2,586.91% -
  Horiz. % 7,424.46% 5,195.71% 2,367.38% 8,043.56% 5,157.08% 2,686.91% 100.00%
NP to SH 25,766 22,090 9,847 34,624 22,212 12,195 153 2,940.06%
  QoQ % 16.64% 124.33% -71.56% 55.88% 82.14% 7,870.59% -
  Horiz. % 16,840.52% 14,437.91% 6,435.95% 22,630.07% 14,517.65% 7,970.59% 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 599,863 339,340 178,645 884,133 615,915 370,318 152,129 149.38%
  QoQ % 76.77% 89.95% -79.79% 43.55% 66.32% 143.42% -
  Horiz. % 394.31% 223.06% 117.43% 581.17% 404.86% 243.42% 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 2.31 % 2.07 % 1.07 % 5.16 % 3.37 % 1.87 % 0.03 % 1,705.15%
  QoQ % 11.59% 93.46% -79.26% 53.12% 80.21% 6,133.33% -
  Horiz. % 7,700.00% 6,900.00% 3,566.67% 17,200.00% 11,233.33% 6,233.33% 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 49.99 29.95 17.91 101.68 70.59 42.07 19.95 84.38%
  QoQ % 66.91% 67.23% -82.39% 44.04% 67.79% 110.88% -
  Horiz. % 250.58% 150.13% 89.77% 509.67% 353.83% 210.88% 100.00%
EPS 2.03 1.82 0.93 3.82 2.45 1.34 0.02 2,069.82%
  QoQ % 11.54% 95.70% -75.65% 55.92% 82.84% 6,600.00% -
  Horiz. % 10,150.00% 9,100.00% 4,650.00% 19,100.00% 12,250.00% 6,700.00% 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 14.38 8.24 4.30 20.89 14.50 8.68 3.46 158.27%
  QoQ % 74.51% 91.63% -79.42% 44.07% 67.05% 150.87% -
  Horiz. % 415.61% 238.15% 124.28% 603.76% 419.08% 250.87% 100.00%
EPS 0.58 0.50 0.22 0.78 0.50 0.28 0.00 -
  QoQ % 16.00% 127.27% -71.79% 56.00% 78.57% 0.00% -
  Horiz. % 207.14% 178.57% 78.57% 278.57% 178.57% 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 4.20 5.21 9.21 1.35 1.93 3.00 4.26 -0.94%
  QoQ % -19.39% -43.43% 582.22% -30.05% -35.67% -29.58% -
  Horiz. % 98.59% 122.30% 216.20% 31.69% 45.31% 70.42% 100.00%
P/EPS 103.45 85.71 177.42 35.86 55.51 94.03 4,250.00 -91.58%
  QoQ % 20.70% -51.69% 394.76% -35.40% -40.97% -97.79% -
  Horiz. % 2.43% 2.02% 4.17% 0.84% 1.31% 2.21% 100.00%
EY 0.97 1.17 0.56 2.79 1.80 1.06 0.02 1,226.79%
  QoQ % -17.09% 108.93% -79.93% 55.00% 69.81% 5,200.00% -
  Horiz. % 4,850.00% 5,850.00% 2,800.00% 13,950.00% 9,000.00% 5,300.00% 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 4.30 5.58 8.65 1.35 1.93 3.07 6.02 -20.08%
  QoQ % -22.94% -35.49% 540.74% -30.05% -37.13% -49.00% -
  Horiz. % 71.43% 92.69% 143.69% 22.43% 32.06% 51.00% 100.00%
P/EPS 105.91 91.76 166.67 35.86 55.51 96.27 6,000.00 -93.20%
  QoQ % 15.42% -44.95% 364.78% -35.40% -42.34% -98.40% -
  Horiz. % 1.77% 1.53% 2.78% 0.60% 0.93% 1.60% 100.00%
EY 0.94 1.09 0.60 2.79 1.80 1.04 0.02 1,199.32%
  QoQ % -13.76% 81.67% -78.49% 55.00% 73.08% 5,100.00% -
  Horiz. % 4,700.00% 5,450.00% 3,000.00% 13,950.00% 9,000.00% 5,200.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers