Highlights

[MRCB] QoQ 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 -     23.91%    YoY -     131.58%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 270,909 173,875 189,677 281,669 257,108 230,244 152,595 46.57%
  QoQ % 55.81% -8.33% -32.66% 9.55% 11.67% 50.89% -
  Horiz. % 177.53% 113.95% 124.30% 184.59% 168.49% 150.89% 100.00%
PBT 15,005 18,303 14,978 23,365 11,982 9,137 2,008 281.75%
  QoQ % -18.02% 22.20% -35.90% 95.00% 31.14% 355.03% -
  Horiz. % 747.26% 911.50% 745.92% 1,163.60% 596.71% 455.03% 100.00%
Tax -4,620 -5,122 -3,946 -9,914 -471 2,918 -1,542 107.69%
  QoQ % 9.80% -29.80% 60.20% -2,004.88% -116.14% 289.23% -
  Horiz. % 299.61% 332.17% 255.90% 642.93% 30.54% -189.23% 100.00%
NP 10,385 13,181 11,032 13,451 11,511 12,055 466 690.42%
  QoQ % -21.21% 19.48% -17.98% 16.85% -4.51% 2,486.91% -
  Horiz. % 2,228.54% 2,828.54% 2,367.38% 2,886.48% 2,470.17% 2,586.91% 100.00%
NP to SH 3,676 12,244 9,847 12,412 10,017 12,042 153 731.03%
  QoQ % -69.98% 24.34% -20.67% 23.91% -16.82% 7,770.59% -
  Horiz. % 2,402.61% 8,002.61% 6,435.95% 8,112.42% 6,547.06% 7,870.59% 100.00%
Tax Rate 30.79 % 27.98 % 26.35 % 42.43 % 3.93 % -31.94 % 76.79 % -45.59%
  QoQ % 10.04% 6.19% -37.90% 979.64% 112.30% -141.59% -
  Horiz. % 40.10% 36.44% 34.31% 55.25% 5.12% -41.59% 100.00%
Total Cost 260,524 160,694 178,645 268,218 245,597 218,189 152,129 43.09%
  QoQ % 62.12% -10.05% -33.40% 9.21% 12.56% 43.42% -
  Horiz. % 171.25% 105.63% 117.43% 176.31% 161.44% 143.42% 100.00%
Net Worth 1,195,380 1,212,018 921,170 670,429 662,032 648,276 535,500 70.72%
  QoQ % -1.37% 31.57% 37.40% 1.27% 2.12% 21.06% -
  Horiz. % 223.23% 226.33% 172.02% 125.20% 123.63% 121.06% 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 - - - 9,059 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 72.99 % - % - % - % -
  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 1,195,380 1,212,018 921,170 670,429 662,032 648,276 535,500 70.72%
  QoQ % -1.37% 31.57% 37.40% 1.27% 2.12% 21.06% -
  Horiz. % 223.23% 226.33% 172.02% 125.20% 123.63% 121.06% 100.00%
NOSH 1,361,481 1,375,730 1,058,817 905,985 910,636 905,413 765,000 46.81%
  QoQ % -1.04% 29.93% 16.87% -0.51% 0.58% 18.35% -
  Horiz. % 177.97% 179.83% 138.41% 118.43% 119.04% 118.35% 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 3.83 % 7.58 % 5.82 % 4.78 % 4.48 % 5.24 % 0.31 % 433.61%
  QoQ % -49.47% 30.24% 21.76% 6.70% -14.50% 1,590.32% -
  Horiz. % 1,235.48% 2,445.16% 1,877.42% 1,541.94% 1,445.16% 1,690.32% 100.00%
ROE 0.31 % 1.01 % 1.07 % 1.85 % 1.51 % 1.86 % 0.03 % 373.74%
  QoQ % -69.31% -5.61% -42.16% 22.52% -18.82% 6,100.00% -
  Horiz. % 1,033.33% 3,366.67% 3,566.67% 6,166.67% 5,033.33% 6,200.00% 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 19.90 12.64 17.91 31.09 28.23 25.43 19.95 -0.17%
  QoQ % 57.44% -29.42% -42.39% 10.13% 11.01% 27.47% -
  Horiz. % 99.75% 63.36% 89.77% 155.84% 141.50% 127.47% 100.00%
EPS 0.27 0.89 0.93 1.37 1.10 1.33 0.02 466.07%
  QoQ % -69.66% -4.30% -32.12% 24.55% -17.29% 6,550.00% -
  Horiz. % 1,350.00% 4,450.00% 4,650.00% 6,850.00% 5,500.00% 6,650.00% 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 6.14 3.94 4.30 6.38 5.83 5.22 3.46 46.52%
  QoQ % 55.84% -8.37% -32.60% 9.43% 11.69% 50.87% -
  Horiz. % 177.46% 113.87% 124.28% 184.39% 168.50% 150.87% 100.00%
EPS 0.08 0.28 0.22 0.28 0.23 0.27 0.00 -
  QoQ % -71.43% 27.27% -21.43% 21.74% -14.81% 0.00% -
  Horiz. % 29.63% 103.70% 81.48% 103.70% 85.19% 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 0.2709 0.2747 0.2088 0.1520 0.1501 0.1469 0.1214 70.68%
  QoQ % -1.38% 31.56% 37.37% 1.27% 2.18% 21.00% -
  Horiz. % 223.15% 226.28% 171.99% 125.21% 123.64% 121.00% 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 10.55 12.34 9.21 4.41 4.82 4.95 4.26 82.95%
  QoQ % -14.51% 33.98% 108.84% -8.51% -2.63% 16.20% -
  Horiz. % 247.65% 289.67% 216.20% 103.52% 113.15% 116.20% 100.00%
P/EPS 777.78 175.28 177.42 100.00 123.64 94.74 4,250.00 -67.73%
  QoQ % 343.74% -1.21% 77.42% -19.12% 30.50% -97.77% -
  Horiz. % 18.30% 4.12% 4.17% 2.35% 2.91% 2.23% 100.00%
EY 0.13 0.57 0.56 1.00 0.81 1.06 0.02 247.89%
  QoQ % -77.19% 1.79% -44.00% 23.46% -23.58% 5,200.00% -
  Horiz. % 650.00% 2,850.00% 2,800.00% 5,000.00% 4,050.00% 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 10.81 13.21 8.65 4.41 4.82 5.07 6.02 47.68%
  QoQ % -18.17% 52.72% 96.15% -8.51% -4.93% -15.78% -
  Horiz. % 179.57% 219.44% 143.69% 73.26% 80.07% 84.22% 100.00%
P/EPS 796.30 187.64 166.67 100.00 123.64 96.99 6,000.00 -73.95%
  QoQ % 324.38% 12.58% 66.67% -19.12% 27.48% -98.38% -
  Horiz. % 13.27% 3.13% 2.78% 1.67% 2.06% 1.62% 100.00%
EY 0.13 0.53 0.60 1.00 0.81 1.03 0.02 247.89%
  QoQ % -75.47% -11.67% -40.00% 23.46% -21.36% 5,050.00% -
  Horiz. % 650.00% 2,650.00% 3,000.00% 5,000.00% 4,050.00% 5,150.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers