Highlights

[MRCB] QoQ Quarter Result on 2010-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 09-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     1,029.00%    YoY -     234.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 286,352 234,841 221,497 433,118 270,909 173,875 189,677 31.57%
  QoQ % 21.93% 6.02% -48.86% 59.88% 55.81% -8.33% -
  Horiz. % 150.97% 123.81% 116.78% 228.35% 142.83% 91.67% 100.00%
PBT 20,493 23,146 24,036 49,289 15,005 18,303 14,978 23.22%
  QoQ % -11.46% -3.70% -51.23% 228.48% -18.02% 22.20% -
  Horiz. % 136.82% 154.53% 160.48% 329.08% 100.18% 122.20% 100.00%
Tax -1,110 -3,777 151 -10,093 -4,620 -5,122 -3,946 -57.04%
  QoQ % 70.61% -2,601.32% 101.50% -118.46% 9.80% -29.80% -
  Horiz. % 28.13% 95.72% -3.83% 255.78% 117.08% 129.80% 100.00%
NP 19,383 19,369 24,187 39,196 10,385 13,181 11,032 45.56%
  QoQ % 0.07% -19.92% -38.29% 277.43% -21.21% 19.48% -
  Horiz. % 175.70% 175.57% 219.24% 355.29% 94.14% 119.48% 100.00%
NP to SH 14,735 17,979 21,602 41,502 3,676 12,244 9,847 30.79%
  QoQ % -18.04% -16.77% -47.95% 1,029.00% -69.98% 24.34% -
  Horiz. % 149.64% 182.58% 219.38% 421.47% 37.33% 124.34% 100.00%
Tax Rate 5.42 % 16.32 % -0.63 % 20.48 % 30.79 % 27.98 % 26.35 % -65.12%
  QoQ % -66.79% 2,690.48% -103.08% -33.48% 10.04% 6.19% -
  Horiz. % 20.57% 61.94% -2.39% 77.72% 116.85% 106.19% 100.00%
Total Cost 266,969 215,472 197,310 393,922 260,524 160,694 178,645 30.68%
  QoQ % 23.90% 9.20% -49.91% 51.20% 62.12% -10.05% -
  Horiz. % 149.44% 120.61% 110.45% 220.51% 145.83% 89.95% 100.00%
Net Worth 0 0 1,309,967 1,282,287 1,195,380 1,212,018 921,170 -
  QoQ % 0.00% 0.00% 2.16% 7.27% -1.37% 31.57% -
  Horiz. % 0.00% 0.00% 142.21% 139.20% 129.77% 131.57% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 20,682 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 49.83 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 1,309,967 1,282,287 1,195,380 1,212,018 921,170 -
  QoQ % 0.00% 0.00% 2.16% 7.27% -1.37% 31.57% -
  Horiz. % 0.00% 0.00% 142.21% 139.20% 129.77% 131.57% 100.00%
NOSH 1,392,077 1,388,759 1,384,743 1,378,803 1,361,481 1,375,730 1,058,817 19.99%
  QoQ % 0.24% 0.29% 0.43% 1.27% -1.04% 29.93% -
  Horiz. % 131.47% 131.16% 130.78% 130.22% 128.59% 129.93% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.77 % 8.25 % 10.92 % 9.05 % 3.83 % 7.58 % 5.82 % 10.60%
  QoQ % -17.94% -24.45% 20.66% 136.29% -49.47% 30.24% -
  Horiz. % 116.32% 141.75% 187.63% 155.50% 65.81% 130.24% 100.00%
ROE - % - % 1.65 % 3.24 % 0.31 % 1.01 % 1.07 % -
  QoQ % 0.00% 0.00% -49.07% 945.16% -69.31% -5.61% -
  Horiz. % 0.00% 0.00% 154.21% 302.80% 28.97% 94.39% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 20.57 16.91 16.00 31.41 19.90 12.64 17.91 9.66%
  QoQ % 21.64% 5.69% -49.06% 57.84% 57.44% -29.42% -
  Horiz. % 114.85% 94.42% 89.34% 175.38% 111.11% 70.58% 100.00%
EPS 1.06 1.30 1.56 3.01 0.27 0.89 0.93 9.11%
  QoQ % -18.46% -16.67% -48.17% 1,014.81% -69.66% -4.30% -
  Horiz. % 113.98% 139.78% 167.74% 323.66% 29.03% 95.70% 100.00%
DPS 0.00 0.00 0.00 1.50 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 0.0000 0.0000 0.9460 0.9300 0.8780 0.8810 0.8700 -
  QoQ % 0.00% 0.00% 1.72% 5.92% -0.34% 1.26% -
  Horiz. % 0.00% 0.00% 108.74% 106.90% 100.92% 101.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.49 5.32 5.02 9.82 6.14 3.94 4.30 31.55%
  QoQ % 21.99% 5.98% -48.88% 59.93% 55.84% -8.37% -
  Horiz. % 150.93% 123.72% 116.74% 228.37% 142.79% 91.63% 100.00%
EPS 0.33 0.41 0.49 0.94 0.08 0.28 0.22 31.00%
  QoQ % -19.51% -16.33% -47.87% 1,075.00% -71.43% 27.27% -
  Horiz. % 150.00% 186.36% 222.73% 427.27% 36.36% 127.27% 100.00%
DPS 0.00 0.00 0.00 0.47 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 0.0000 0.0000 0.2969 0.2906 0.2709 0.2747 0.2088 -
  QoQ % 0.00% 0.00% 2.17% 7.27% -1.38% 31.56% -
  Horiz. % 0.00% 0.00% 142.19% 139.18% 129.74% 131.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.6800 2.2300 2.2000 1.9900 2.1000 1.5600 1.6500 -
P/RPS 8.17 13.19 13.75 6.34 10.55 12.34 9.21 -7.67%
  QoQ % -38.06% -4.07% 116.88% -39.91% -14.51% 33.98% -
  Horiz. % 88.71% 143.21% 149.29% 68.84% 114.55% 133.98% 100.00%
P/EPS 158.72 172.25 141.03 66.11 777.78 175.28 177.42 -7.15%
  QoQ % -7.85% 22.14% 113.33% -91.50% 343.74% -1.21% -
  Horiz. % 89.46% 97.09% 79.49% 37.26% 438.38% 98.79% 100.00%
EY 0.63 0.58 0.71 1.51 0.13 0.57 0.56 8.16%
  QoQ % 8.62% -18.31% -52.98% 1,061.54% -77.19% 1.79% -
  Horiz. % 112.50% 103.57% 126.79% 269.64% 23.21% 101.79% 100.00%
DY 0.00 0.00 0.00 0.75 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 0.00 0.00 2.33 2.14 2.39 1.77 1.90 -
  QoQ % 0.00% 0.00% 8.88% -10.46% 35.03% -6.84% -
  Horiz. % 0.00% 0.00% 122.63% 112.63% 125.79% 93.16% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 11/08/11 26/05/11 09/02/11 22/11/10 24/08/10 18/05/10 -
Price 1.8900 2.2300 2.1600 2.2100 2.1500 1.6700 1.5500 -
P/RPS 9.19 13.19 13.50 7.04 10.81 13.21 8.65 4.12%
  QoQ % -30.33% -2.30% 91.76% -34.88% -18.17% 52.72% -
  Horiz. % 106.24% 152.49% 156.07% 81.39% 124.97% 152.72% 100.00%
P/EPS 178.56 172.25 138.46 73.42 796.30 187.64 166.67 4.70%
  QoQ % 3.66% 24.40% 88.59% -90.78% 324.38% 12.58% -
  Horiz. % 107.13% 103.35% 83.07% 44.05% 477.77% 112.58% 100.00%
EY 0.56 0.58 0.72 1.36 0.13 0.53 0.60 -4.49%
  QoQ % -3.45% -19.44% -47.06% 946.15% -75.47% -11.67% -
  Horiz. % 93.33% 96.67% 120.00% 226.67% 21.67% 88.33% 100.00%
DY 0.00 0.00 0.00 0.68 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 0.00 0.00 2.28 2.38 2.45 1.90 1.78 -
  QoQ % 0.00% 0.00% -4.20% -2.86% 28.95% 6.74% -
  Horiz. % 0.00% 0.00% 128.09% 133.71% 137.64% 106.74% 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.
 


 

324  198  520  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.365+0.005 
 KNM-WB 0.075-0.01 
 HSI-H8F 0.265-0.055 
 ARBB 0.33+0.01 
 MTRONIC-WA 0.010.00 
 FINTEC 0.06+0.005 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers