Highlights

[MRCB] QoQ Quarter Result on 2010-06-30 [#2]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 24-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     24.34%    YoY -     1.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 221,497 433,118 270,909 173,875 189,677 281,669 257,108 -9.47%
  QoQ % -48.86% 59.88% 55.81% -8.33% -32.66% 9.55% -
  Horiz. % 86.15% 168.46% 105.37% 67.63% 73.77% 109.55% 100.00%
PBT 24,036 49,289 15,005 18,303 14,978 23,365 11,982 59.13%
  QoQ % -51.23% 228.48% -18.02% 22.20% -35.90% 95.00% -
  Horiz. % 200.60% 411.36% 125.23% 152.75% 125.00% 195.00% 100.00%
Tax 151 -10,093 -4,620 -5,122 -3,946 -9,914 -471 -
  QoQ % 101.50% -118.46% 9.80% -29.80% 60.20% -2,004.88% -
  Horiz. % -32.06% 2,142.89% 980.89% 1,087.47% 837.79% 2,104.88% 100.00%
NP 24,187 39,196 10,385 13,181 11,032 13,451 11,511 64.13%
  QoQ % -38.29% 277.43% -21.21% 19.48% -17.98% 16.85% -
  Horiz. % 210.12% 340.51% 90.22% 114.51% 95.84% 116.85% 100.00%
NP to SH 21,602 41,502 3,676 12,244 9,847 12,412 10,017 67.00%
  QoQ % -47.95% 1,029.00% -69.98% 24.34% -20.67% 23.91% -
  Horiz. % 215.65% 414.32% 36.70% 122.23% 98.30% 123.91% 100.00%
Tax Rate -0.63 % 20.48 % 30.79 % 27.98 % 26.35 % 42.43 % 3.93 % -
  QoQ % -103.08% -33.48% 10.04% 6.19% -37.90% 979.64% -
  Horiz. % -16.03% 521.12% 783.46% 711.96% 670.48% 1,079.64% 100.00%
Total Cost 197,310 393,922 260,524 160,694 178,645 268,218 245,597 -13.59%
  QoQ % -49.91% 51.20% 62.12% -10.05% -33.40% 9.21% -
  Horiz. % 80.34% 160.39% 106.08% 65.43% 72.74% 109.21% 100.00%
Net Worth 1,309,967 1,282,287 1,195,380 1,212,018 921,170 670,429 662,032 57.68%
  QoQ % 2.16% 7.27% -1.37% 31.57% 37.40% 1.27% -
  Horiz. % 197.87% 193.69% 180.56% 183.08% 139.14% 101.27% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 20,682 - - - 9,059 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 228.28% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 49.83 % - % - % - % 72.99 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 68.27% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,309,967 1,282,287 1,195,380 1,212,018 921,170 670,429 662,032 57.68%
  QoQ % 2.16% 7.27% -1.37% 31.57% 37.40% 1.27% -
  Horiz. % 197.87% 193.69% 180.56% 183.08% 139.14% 101.27% 100.00%
NOSH 1,384,743 1,378,803 1,361,481 1,375,730 1,058,817 905,985 910,636 32.27%
  QoQ % 0.43% 1.27% -1.04% 29.93% 16.87% -0.51% -
  Horiz. % 152.06% 151.41% 149.51% 151.07% 116.27% 99.49% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.92 % 9.05 % 3.83 % 7.58 % 5.82 % 4.78 % 4.48 % 81.22%
  QoQ % 20.66% 136.29% -49.47% 30.24% 21.76% 6.70% -
  Horiz. % 243.75% 202.01% 85.49% 169.20% 129.91% 106.70% 100.00%
ROE 1.65 % 3.24 % 0.31 % 1.01 % 1.07 % 1.85 % 1.51 % 6.09%
  QoQ % -49.07% 945.16% -69.31% -5.61% -42.16% 22.52% -
  Horiz. % 109.27% 214.57% 20.53% 66.89% 70.86% 122.52% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.00 31.41 19.90 12.64 17.91 31.09 28.23 -31.54%
  QoQ % -49.06% 57.84% 57.44% -29.42% -42.39% 10.13% -
  Horiz. % 56.68% 111.26% 70.49% 44.78% 63.44% 110.13% 100.00%
EPS 1.56 3.01 0.27 0.89 0.93 1.37 1.10 26.25%
  QoQ % -48.17% 1,014.81% -69.66% -4.30% -32.12% 24.55% -
  Horiz. % 141.82% 273.64% 24.55% 80.91% 84.55% 124.55% 100.00%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9460 0.9300 0.8780 0.8810 0.8700 0.7400 0.7270 19.21%
  QoQ % 1.72% 5.92% -0.34% 1.26% 17.57% 1.79% -
  Horiz. % 130.12% 127.92% 120.77% 121.18% 119.67% 101.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.02 9.82 6.14 3.94 4.30 6.38 5.83 -9.50%
  QoQ % -48.88% 59.93% 55.84% -8.37% -32.60% 9.43% -
  Horiz. % 86.11% 168.44% 105.32% 67.58% 73.76% 109.43% 100.00%
EPS 0.49 0.94 0.08 0.28 0.22 0.28 0.23 65.65%
  QoQ % -47.87% 1,075.00% -71.43% 27.27% -21.43% 21.74% -
  Horiz. % 213.04% 408.70% 34.78% 121.74% 95.65% 121.74% 100.00%
DPS 0.00 0.47 0.00 0.00 0.00 0.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 223.81% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2969 0.2906 0.2709 0.2747 0.2088 0.1520 0.1501 57.64%
  QoQ % 2.17% 7.27% -1.38% 31.56% 37.37% 1.27% -
  Horiz. % 197.80% 193.60% 180.48% 183.01% 139.11% 101.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.2000 1.9900 2.1000 1.5600 1.6500 1.3700 1.3600 -
P/RPS 13.75 6.34 10.55 12.34 9.21 4.41 4.82 101.27%
  QoQ % 116.88% -39.91% -14.51% 33.98% 108.84% -8.51% -
  Horiz. % 285.27% 131.54% 218.88% 256.02% 191.08% 91.49% 100.00%
P/EPS 141.03 66.11 777.78 175.28 177.42 100.00 123.64 9.18%
  QoQ % 113.33% -91.50% 343.74% -1.21% 77.42% -19.12% -
  Horiz. % 114.07% 53.47% 629.07% 141.77% 143.50% 80.88% 100.00%
EY 0.71 1.51 0.13 0.57 0.56 1.00 0.81 -8.42%
  QoQ % -52.98% 1,061.54% -77.19% 1.79% -44.00% 23.46% -
  Horiz. % 87.65% 186.42% 16.05% 70.37% 69.14% 123.46% 100.00%
DY 0.00 0.75 0.00 0.00 0.00 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.33 2.14 2.39 1.77 1.90 1.85 1.87 15.81%
  QoQ % 8.88% -10.46% 35.03% -6.84% 2.70% -1.07% -
  Horiz. % 124.60% 114.44% 127.81% 94.65% 101.60% 98.93% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 09/02/11 22/11/10 24/08/10 18/05/10 23/02/10 17/11/09 -
Price 2.1600 2.2100 2.1500 1.6700 1.5500 1.3700 1.3600 -
P/RPS 13.50 7.04 10.81 13.21 8.65 4.41 4.82 98.82%
  QoQ % 91.76% -34.88% -18.17% 52.72% 96.15% -8.51% -
  Horiz. % 280.08% 146.06% 224.27% 274.07% 179.46% 91.49% 100.00%
P/EPS 138.46 73.42 796.30 187.64 166.67 100.00 123.64 7.85%
  QoQ % 88.59% -90.78% 324.38% 12.58% 66.67% -19.12% -
  Horiz. % 111.99% 59.38% 644.05% 151.76% 134.80% 80.88% 100.00%
EY 0.72 1.36 0.13 0.53 0.60 1.00 0.81 -7.56%
  QoQ % -47.06% 946.15% -75.47% -11.67% -40.00% 23.46% -
  Horiz. % 88.89% 167.90% 16.05% 65.43% 74.07% 123.46% 100.00%
DY 0.00 0.68 0.00 0.00 0.00 0.73 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.15% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.28 2.38 2.45 1.90 1.78 1.85 1.87 14.14%
  QoQ % -4.20% -2.86% 28.95% 6.74% -3.78% -1.07% -
  Horiz. % 121.93% 127.27% 131.02% 101.60% 95.19% 98.93% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers