Highlights

[MRCB] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 369,004 303,075 473,881 433,118 281,669 203,554 301,481 3.42%
  YoY % 21.75% -36.04% 9.41% 53.77% 38.38% -32.48% -
  Horiz. % 122.40% 100.53% 157.18% 143.66% 93.43% 67.52% 100.00%
PBT 19,321 32,418 46,561 49,289 23,365 -25,499 12,862 7.01%
  YoY % -40.40% -30.38% -5.53% 110.95% 191.63% -298.25% -
  Horiz. % 150.22% 252.04% 362.00% 383.21% 181.66% -198.25% 100.00%
Tax -8,304 -23,345 -10,590 -10,093 -9,914 -14,545 -18,902 -12.80%
  YoY % 64.43% -120.44% -4.92% -1.81% 31.84% 23.05% -
  Horiz. % 43.93% 123.51% 56.03% 53.40% 52.45% 76.95% 100.00%
NP 11,017 9,073 35,971 39,196 13,451 -40,044 -6,040 -
  YoY % 21.43% -74.78% -8.23% 191.40% 133.59% -562.98% -
  Horiz. % -182.40% -150.22% -595.55% -648.94% -222.70% 662.98% 100.00%
NP to SH 2,217 -2,972 30,132 41,502 12,412 -39,298 -5,488 -
  YoY % 174.60% -109.86% -27.40% 234.37% 131.58% -616.07% -
  Horiz. % -40.40% 54.15% -549.05% -756.23% -226.17% 716.07% 100.00%
Tax Rate 42.98 % 72.01 % 22.74 % 20.48 % 42.43 % - % 146.96 % -18.51%
  YoY % -40.31% 216.67% 11.04% -51.73% 0.00% 0.00% -
  Horiz. % 29.25% 49.00% 15.47% 13.94% 28.87% 0.00% 100.00%
Total Cost 357,987 294,002 437,910 393,922 268,218 243,598 307,521 2.56%
  YoY % 21.76% -32.86% 11.17% 46.87% 10.11% -20.79% -
  Horiz. % 116.41% 95.60% 142.40% 128.10% 87.22% 79.21% 100.00%
Net Worth 1,730,965 1,446,373 1,379,424 1,282,287 670,429 635,302 710,695 15.98%
  YoY % 19.68% 4.85% 7.58% 91.26% 5.53% -10.61% -
  Horiz. % 243.56% 203.52% 194.09% 180.43% 94.33% 89.39% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 17,053 28,304 27,782 20,682 9,059 - - -
  YoY % -39.75% 1.88% 34.33% 128.28% 0.00% 0.00% -
  Horiz. % 188.24% 312.42% 306.66% 228.28% 100.00% - -
Div Payout % 769.23 % - % 92.20 % 49.83 % 72.99 % - % - % -
  YoY % 0.00% 0.00% 85.03% -31.73% 0.00% 0.00% -
  Horiz. % 1,053.88% 0.00% 126.32% 68.27% 100.00% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,730,965 1,446,373 1,379,424 1,282,287 670,429 635,302 710,695 15.98%
  YoY % 19.68% 4.85% 7.58% 91.26% 5.53% -10.61% -
  Horiz. % 243.56% 203.52% 194.09% 180.43% 94.33% 89.39% 100.00%
NOSH 1,705,384 1,415,238 1,389,148 1,378,803 905,985 907,575 914,666 10.93%
  YoY % 20.50% 1.88% 0.75% 52.19% -0.18% -0.78% -
  Horiz. % 186.45% 154.73% 151.87% 150.74% 99.05% 99.22% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.99 % 2.99 % 7.59 % 9.05 % 4.78 % -19.67 % -2.00 % -
  YoY % 0.00% -60.61% -16.13% 89.33% 124.30% -883.50% -
  Horiz. % -149.50% -149.50% -379.50% -452.50% -239.00% 983.50% 100.00%
ROE 0.13 % -0.21 % 2.18 % 3.24 % 1.85 % -6.19 % -0.77 % -
  YoY % 161.90% -109.63% -32.72% 75.14% 129.89% -703.90% -
  Horiz. % -16.88% 27.27% -283.12% -420.78% -240.26% 803.90% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.64 21.42 34.11 31.41 31.09 22.43 32.96 -6.77%
  YoY % 1.03% -37.20% 8.60% 1.03% 38.61% -31.95% -
  Horiz. % 65.66% 64.99% 103.49% 95.30% 94.33% 68.05% 100.00%
EPS 0.13 -0.21 2.17 3.01 1.37 -4.33 -0.60 -
  YoY % 161.90% -109.68% -27.91% 119.71% 131.64% -621.67% -
  Horiz. % -21.67% 35.00% -361.67% -501.67% -228.33% 721.67% 100.00%
DPS 1.00 2.00 2.00 1.50 1.00 0.00 0.00 -
  YoY % -50.00% 0.00% 33.33% 50.00% 0.00% 0.00% -
  Horiz. % 100.00% 200.00% 200.00% 150.00% 100.00% - -
NAPS 1.0150 1.0220 0.9930 0.9300 0.7400 0.7000 0.7770 4.55%
  YoY % -0.68% 2.92% 6.77% 25.68% 5.71% -9.91% -
  Horiz. % 130.63% 131.53% 127.80% 119.69% 95.24% 90.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.36 6.87 10.74 9.82 6.38 4.61 6.83 3.42%
  YoY % 21.69% -36.03% 9.37% 53.92% 38.39% -32.50% -
  Horiz. % 122.40% 100.59% 157.25% 143.78% 93.41% 67.50% 100.00%
EPS 0.05 -0.07 0.68 0.94 0.28 -0.89 -0.12 -
  YoY % 171.43% -110.29% -27.66% 235.71% 131.46% -641.67% -
  Horiz. % -41.67% 58.33% -566.67% -783.33% -233.33% 741.67% 100.00%
DPS 0.39 0.64 0.63 0.47 0.21 0.00 0.00 -
  YoY % -39.06% 1.59% 34.04% 123.81% 0.00% 0.00% -
  Horiz. % 185.71% 304.76% 300.00% 223.81% 100.00% - -
NAPS 0.3923 0.3278 0.3126 0.2906 0.1520 0.1440 0.1611 15.97%
  YoY % 19.68% 4.86% 7.57% 91.18% 5.56% -10.61% -
  Horiz. % 243.51% 203.48% 194.04% 180.38% 94.35% 89.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.2900 1.5500 2.1600 1.9900 1.3700 0.7000 2.5500 -
P/RPS 5.96 7.24 6.33 6.34 4.41 3.12 7.74 -4.26%
  YoY % -17.68% 14.38% -0.16% 43.76% 41.35% -59.69% -
  Horiz. % 77.00% 93.54% 81.78% 81.91% 56.98% 40.31% 100.00%
P/EPS 992.31 -738.10 99.58 66.11 100.00 -16.17 -425.00 -
  YoY % 234.44% -841.21% 50.63% -33.89% 718.43% 96.20% -
  Horiz. % -233.48% 173.67% -23.43% -15.56% -23.53% 3.80% 100.00%
EY 0.10 -0.14 1.00 1.51 1.00 -6.19 -0.24 -
  YoY % 171.43% -114.00% -33.77% 51.00% 116.16% -2,479.17% -
  Horiz. % -41.67% 58.33% -416.67% -629.17% -416.67% 2,579.17% 100.00%
DY 0.78 1.29 0.93 0.75 0.73 0.00 0.00 -
  YoY % -39.53% 38.71% 24.00% 2.74% 0.00% 0.00% -
  Horiz. % 106.85% 176.71% 127.40% 102.74% 100.00% - -
P/NAPS 1.27 1.52 2.18 2.14 1.85 1.00 3.28 -14.61%
  YoY % -16.45% -30.28% 1.87% 15.68% 85.00% -69.51% -
  Horiz. % 38.72% 46.34% 66.46% 65.24% 56.40% 30.49% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 08/02/12 09/02/11 23/02/10 24/02/09 26/02/08 -
Price 1.5700 1.2700 2.2400 2.2100 1.3700 0.8600 2.0500 -
P/RPS 7.26 5.93 6.57 7.04 4.41 3.83 6.22 2.61%
  YoY % 22.43% -9.74% -6.68% 59.64% 15.14% -38.42% -
  Horiz. % 116.72% 95.34% 105.63% 113.18% 70.90% 61.58% 100.00%
P/EPS 1,207.69 -604.76 103.27 73.42 100.00 -19.86 -341.67 -
  YoY % 299.70% -685.61% 40.66% -26.58% 603.52% 94.19% -
  Horiz. % -353.47% 177.00% -30.23% -21.49% -29.27% 5.81% 100.00%
EY 0.08 -0.17 0.97 1.36 1.00 -5.03 -0.29 -
  YoY % 147.06% -117.53% -28.68% 36.00% 119.88% -1,634.48% -
  Horiz. % -27.59% 58.62% -334.48% -468.97% -344.83% 1,734.48% 100.00%
DY 0.64 1.57 0.89 0.68 0.73 0.00 0.00 -
  YoY % -59.24% 76.40% 30.88% -6.85% 0.00% 0.00% -
  Horiz. % 87.67% 215.07% 121.92% 93.15% 100.00% - -
P/NAPS 1.55 1.24 2.26 2.38 1.85 1.23 2.64 -8.49%
  YoY % 25.00% -45.13% -5.04% 28.65% 50.41% -53.41% -
  Horiz. % 58.71% 46.97% 85.61% 90.15% 70.08% 46.59% 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