Highlights

[MRCB] QoQ TTM 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 -     302.65%    YoY -     161.13%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 916,130 902,329 958,698 921,616 843,501 765,773 764,060 12.85%
  QoQ % 1.53% -5.88% 4.02% 9.26% 10.15% 0.22% -
  Horiz. % 119.90% 118.10% 125.47% 120.62% 110.40% 100.22% 100.00%
PBT 71,651 68,628 59,462 46,492 -2,372 -40,343 -58,631 -
  QoQ % 4.40% 15.41% 27.90% 2,060.03% 94.12% 31.19% -
  Horiz. % -122.21% -117.05% -101.42% -79.30% 4.05% 68.81% 100.00%
Tax -23,602 -19,453 -11,413 -9,009 -13,640 -13,602 -16,926 24.79%
  QoQ % -21.33% -70.45% -26.68% 33.95% -0.28% 19.64% -
  Horiz. % 139.44% 114.93% 67.43% 53.23% 80.59% 80.36% 100.00%
NP 48,049 49,175 48,049 37,483 -16,012 -53,945 -75,557 -
  QoQ % -2.29% 2.34% 28.19% 334.09% 70.32% 28.60% -
  Horiz. % -63.59% -65.08% -63.59% -49.61% 21.19% 71.40% 100.00%
NP to SH 38,179 44,520 44,318 34,624 -17,086 -53,910 -71,191 -
  QoQ % -14.24% 0.46% 28.00% 302.65% 68.31% 24.27% -
  Horiz. % -53.63% -62.54% -62.25% -48.64% 24.00% 75.73% 100.00%
Tax Rate 32.94 % 28.35 % 19.19 % 19.38 % - % - % - % -
  QoQ % 16.19% 47.73% -0.98% 0.00% 0.00% 0.00% -
  Horiz. % 169.97% 146.28% 99.02% 100.00% - - -
Total Cost 868,081 853,154 910,649 884,133 859,513 819,718 839,617 2.25%
  QoQ % 1.75% -6.31% 3.00% 2.86% 4.85% -2.37% -
  Horiz. % 103.39% 101.61% 108.46% 105.30% 102.37% 97.63% 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 9,059 9,059 9,059 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% - - -
Div Payout % 23.73 % 20.35 % 20.44 % 26.17 % - % - % - % -
  QoQ % 16.61% -0.44% -21.90% 0.00% 0.00% 0.00% -
  Horiz. % 90.68% 77.76% 78.10% 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 5.24 % 5.45 % 5.01 % 4.07 % -1.90 % -7.04 % -9.89 % -
  QoQ % -3.85% 8.78% 23.10% 314.21% 73.01% 28.82% -
  Horiz. % -52.98% -55.11% -50.66% -41.15% 19.21% 71.18% 100.00%
ROE 3.19 % 3.67 % 4.81 % 5.16 % -2.58 % -8.32 % -13.29 % -
  QoQ % -13.08% -23.70% -6.78% 300.00% 68.99% 37.40% -
  Horiz. % -24.00% -27.61% -36.19% -38.83% 19.41% 62.60% 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 67.29 65.59 90.54 101.73 92.63 84.58 99.88 -23.13%
  QoQ % 2.59% -27.56% -11.00% 9.82% 9.52% -15.32% -
  Horiz. % 67.37% 65.67% 90.65% 101.85% 92.74% 84.68% 100.00%
EPS 2.80 3.24 4.19 3.82 -1.88 -5.95 -9.31 -
  QoQ % -13.58% -22.67% 9.69% 303.19% 68.40% 36.09% -
  Horiz. % -30.08% -34.80% -45.01% -41.03% 20.19% 63.91% 100.00%
DPS 0.67 0.66 0.86 1.00 0.00 0.00 0.00 -
  QoQ % 1.52% -23.26% -14.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.00% 66.00% 86.00% 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 20.76 20.45 21.73 20.89 19.12 17.36 17.32 12.82%
  QoQ % 1.52% -5.89% 4.02% 9.26% 10.14% 0.23% -
  Horiz. % 119.86% 118.07% 125.46% 120.61% 110.39% 100.23% 100.00%
EPS 0.87 1.01 1.00 0.78 -0.39 -1.22 -1.61 -
  QoQ % -13.86% 1.00% 28.21% 300.00% 68.03% 24.22% -
  Horiz. % -54.04% -62.73% -62.11% -48.45% 24.22% 75.78% 100.00%
DPS 0.21 0.21 0.21 0.21 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 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 3.12 2.38 1.82 1.35 1.47 1.49 0.85 137.76%
  QoQ % 31.09% 30.77% 34.81% -8.16% -1.34% 75.29% -
  Horiz. % 367.06% 280.00% 214.12% 158.82% 172.94% 175.29% 100.00%
P/EPS 74.89 48.21 39.42 35.85 -72.48 -21.16 -9.13 -
  QoQ % 55.34% 22.30% 9.96% 149.46% -242.53% -131.76% -
  Horiz. % -820.26% -528.04% -431.76% -392.66% 793.87% 231.76% 100.00%
EY 1.34 2.07 2.54 2.79 -1.38 -4.73 -10.95 -
  QoQ % -35.27% -18.50% -8.96% 302.17% 70.82% 56.80% -
  Horiz. % -12.24% -18.90% -23.20% -25.48% 12.60% 43.20% 100.00%
DY 0.32 0.42 0.52 0.73 0.00 0.00 0.00 -
  QoQ % -23.81% -19.23% -28.77% 0.00% 0.00% 0.00% -
  Horiz. % 43.84% 57.53% 71.23% 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 3.20 2.55 1.71 1.35 1.47 1.53 1.20 92.19%
  QoQ % 25.49% 49.12% 26.67% -8.16% -3.92% 27.50% -
  Horiz. % 266.67% 212.50% 142.50% 112.50% 122.50% 127.50% 100.00%
P/EPS 76.67 51.61 37.03 35.85 -72.48 -21.67 -12.89 -
  QoQ % 48.56% 39.37% 3.29% 149.46% -234.47% -68.11% -
  Horiz. % -594.80% -400.39% -287.28% -278.12% 562.30% 168.11% 100.00%
EY 1.30 1.94 2.70 2.79 -1.38 -4.62 -7.76 -
  QoQ % -32.99% -28.15% -3.23% 302.17% 70.13% 40.46% -
  Horiz. % -16.75% -25.00% -34.79% -35.95% 17.78% 59.54% 100.00%
DY 0.31 0.39 0.55 0.73 0.00 0.00 0.00 -
  QoQ % -20.51% -29.09% -24.66% 0.00% 0.00% 0.00% -
  Horiz. % 42.47% 53.42% 75.34% 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.
 


 

337  277  532  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.395+0.275 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers