Highlights

[MRCB] QoQ Quarter Result on 2010-03-31 [#1]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -20.67%    YoY -     6,335.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 433,118 270,909 173,875 189,677 281,669 257,108 230,244 52.21%
  QoQ % 59.88% 55.81% -8.33% -32.66% 9.55% 11.67% -
  Horiz. % 188.11% 117.66% 75.52% 82.38% 122.34% 111.67% 100.00%
PBT 49,289 15,005 18,303 14,978 23,365 11,982 9,137 206.64%
  QoQ % 228.48% -18.02% 22.20% -35.90% 95.00% 31.14% -
  Horiz. % 539.44% 164.22% 200.32% 163.93% 255.72% 131.14% 100.00%
Tax -10,093 -4,620 -5,122 -3,946 -9,914 -471 2,918 -
  QoQ % -118.46% 9.80% -29.80% 60.20% -2,004.88% -116.14% -
  Horiz. % -345.89% -158.33% -175.53% -135.23% -339.75% -16.14% 100.00%
NP 39,196 10,385 13,181 11,032 13,451 11,511 12,055 119.00%
  QoQ % 277.43% -21.21% 19.48% -17.98% 16.85% -4.51% -
  Horiz. % 325.14% 86.15% 109.34% 91.51% 111.58% 95.49% 100.00%
NP to SH 41,502 3,676 12,244 9,847 12,412 10,017 12,042 127.65%
  QoQ % 1,029.00% -69.98% 24.34% -20.67% 23.91% -16.82% -
  Horiz. % 344.64% 30.53% 101.68% 81.77% 103.07% 83.18% 100.00%
Tax Rate 20.48 % 30.79 % 27.98 % 26.35 % 42.43 % 3.93 % -31.94 % -
  QoQ % -33.48% 10.04% 6.19% -37.90% 979.64% 112.30% -
  Horiz. % -64.12% -96.40% -87.60% -82.50% -132.84% -12.30% 100.00%
Total Cost 393,922 260,524 160,694 178,645 268,218 245,597 218,189 48.11%
  QoQ % 51.20% 62.12% -10.05% -33.40% 9.21% 12.56% -
  Horiz. % 180.54% 119.40% 73.65% 81.88% 122.93% 112.56% 100.00%
Net Worth 1,282,287 1,195,380 1,212,018 921,170 670,429 662,032 648,276 57.38%
  QoQ % 7.27% -1.37% 31.57% 37.40% 1.27% 2.12% -
  Horiz. % 197.80% 184.39% 186.96% 142.10% 103.42% 102.12% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 20,682 - - - 9,059 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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. % 68.27% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,282,287 1,195,380 1,212,018 921,170 670,429 662,032 648,276 57.38%
  QoQ % 7.27% -1.37% 31.57% 37.40% 1.27% 2.12% -
  Horiz. % 197.80% 184.39% 186.96% 142.10% 103.42% 102.12% 100.00%
NOSH 1,378,803 1,361,481 1,375,730 1,058,817 905,985 910,636 905,413 32.26%
  QoQ % 1.27% -1.04% 29.93% 16.87% -0.51% 0.58% -
  Horiz. % 152.28% 150.37% 151.94% 116.94% 100.06% 100.58% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.05 % 3.83 % 7.58 % 5.82 % 4.78 % 4.48 % 5.24 % 43.81%
  QoQ % 136.29% -49.47% 30.24% 21.76% 6.70% -14.50% -
  Horiz. % 172.71% 73.09% 144.66% 111.07% 91.22% 85.50% 100.00%
ROE 3.24 % 0.31 % 1.01 % 1.07 % 1.85 % 1.51 % 1.86 % 44.63%
  QoQ % 945.16% -69.31% -5.61% -42.16% 22.52% -18.82% -
  Horiz. % 174.19% 16.67% 54.30% 57.53% 99.46% 81.18% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 31.41 19.90 12.64 17.91 31.09 28.23 25.43 15.07%
  QoQ % 57.84% 57.44% -29.42% -42.39% 10.13% 11.01% -
  Horiz. % 123.52% 78.25% 49.71% 70.43% 122.26% 111.01% 100.00%
EPS 3.01 0.27 0.89 0.93 1.37 1.10 1.33 72.12%
  QoQ % 1,014.81% -69.66% -4.30% -32.12% 24.55% -17.29% -
  Horiz. % 226.32% 20.30% 66.92% 69.92% 103.01% 82.71% 100.00%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9300 0.8780 0.8810 0.8700 0.7400 0.7270 0.7160 18.99%
  QoQ % 5.92% -0.34% 1.26% 17.57% 1.79% 1.54% -
  Horiz. % 129.89% 122.63% 123.04% 121.51% 103.35% 101.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.82 6.14 3.94 4.30 6.38 5.83 5.22 52.22%
  QoQ % 59.93% 55.84% -8.37% -32.60% 9.43% 11.69% -
  Horiz. % 188.12% 117.62% 75.48% 82.38% 122.22% 111.69% 100.00%
EPS 0.94 0.08 0.28 0.22 0.28 0.23 0.27 129.19%
  QoQ % 1,075.00% -71.43% 27.27% -21.43% 21.74% -14.81% -
  Horiz. % 348.15% 29.63% 103.70% 81.48% 103.70% 85.19% 100.00%
DPS 0.47 0.00 0.00 0.00 0.21 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 223.81% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.2906 0.2709 0.2747 0.2088 0.1520 0.1501 0.1469 57.39%
  QoQ % 7.27% -1.38% 31.56% 37.37% 1.27% 2.18% -
  Horiz. % 197.82% 184.41% 187.00% 142.14% 103.47% 102.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.9900 2.1000 1.5600 1.6500 1.3700 1.3600 1.2600 -
P/RPS 6.34 10.55 12.34 9.21 4.41 4.82 4.95 17.89%
  QoQ % -39.91% -14.51% 33.98% 108.84% -8.51% -2.63% -
  Horiz. % 128.08% 213.13% 249.29% 186.06% 89.09% 97.37% 100.00%
P/EPS 66.11 777.78 175.28 177.42 100.00 123.64 94.74 -21.28%
  QoQ % -91.50% 343.74% -1.21% 77.42% -19.12% 30.50% -
  Horiz. % 69.78% 820.96% 185.01% 187.27% 105.55% 130.50% 100.00%
EY 1.51 0.13 0.57 0.56 1.00 0.81 1.06 26.52%
  QoQ % 1,061.54% -77.19% 1.79% -44.00% 23.46% -23.58% -
  Horiz. % 142.45% 12.26% 53.77% 52.83% 94.34% 76.42% 100.00%
DY 0.75 0.00 0.00 0.00 0.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.74% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.14 2.39 1.77 1.90 1.85 1.87 1.76 13.88%
  QoQ % -10.46% 35.03% -6.84% 2.70% -1.07% 6.25% -
  Horiz. % 121.59% 135.80% 100.57% 107.95% 105.11% 106.25% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 09/02/11 22/11/10 24/08/10 18/05/10 23/02/10 17/11/09 27/08/09 -
Price 2.2100 2.1500 1.6700 1.5500 1.3700 1.3600 1.2900 -
P/RPS 7.04 10.81 13.21 8.65 4.41 4.82 5.07 24.39%
  QoQ % -34.88% -18.17% 52.72% 96.15% -8.51% -4.93% -
  Horiz. % 138.86% 213.21% 260.55% 170.61% 86.98% 95.07% 100.00%
P/EPS 73.42 796.30 187.64 166.67 100.00 123.64 96.99 -16.90%
  QoQ % -90.78% 324.38% 12.58% 66.67% -19.12% 27.48% -
  Horiz. % 75.70% 821.01% 193.46% 171.84% 103.10% 127.48% 100.00%
EY 1.36 0.13 0.53 0.60 1.00 0.81 1.03 20.30%
  QoQ % 946.15% -75.47% -11.67% -40.00% 23.46% -21.36% -
  Horiz. % 132.04% 12.62% 51.46% 58.25% 97.09% 78.64% 100.00%
DY 0.68 0.00 0.00 0.00 0.73 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.15% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.38 2.45 1.90 1.78 1.85 1.87 1.80 20.41%
  QoQ % -2.86% 28.95% 6.74% -3.78% -1.07% 3.89% -
  Horiz. % 132.22% 136.11% 105.56% 98.89% 102.78% 103.89% 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
Partners & Brokers