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

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
09-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 95.8%
YoY- 94.28%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized 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 990,253 912,676 885,988 1,067,579 845,948 727,104 758,708 19.41%
PBT 102,337 92,268 96,144 97,575 64,381 66,560 59,912 42.84%
Tax -6,314 -7,252 604 -23,781 -18,250 -18,136 -15,784 -45.67%
NP 96,022 85,016 96,748 73,794 46,130 48,424 44,128 67.84%
-
NP to SH 84,524 77,064 86,408 67,268 34,354 44,180 39,388 66.29%
-
Tax Rate 6.17% 7.86% -0.63% 24.37% 28.35% 27.25% 26.35% -
Total Cost 894,230 827,660 789,240 993,785 799,817 678,680 714,580 16.11%
-
Net Worth 0 0 1,309,967 1,205,380 1,114,411 1,069,301 921,170 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,205,380 1,114,411 1,069,301 921,170 -
NOSH 1,383,989 1,386,586 1,384,743 1,296,107 1,269,261 1,213,736 1,058,817 19.52%
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 9.70% 9.32% 10.92% 6.91% 5.45% 6.66% 5.82% -
ROE 0.00% 0.00% 6.60% 5.58% 3.08% 4.13% 4.28% -
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 71.55 65.82 63.98 82.37 66.65 59.91 71.66 -0.10%
EPS 6.11 5.56 6.24 5.19 2.71 3.64 3.72 39.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.946 0.93 0.878 0.881 0.87 -
Adjusted Per Share Value based on latest NOSH - 1,378,803
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 22.17 20.43 19.83 23.90 18.94 16.28 16.98 19.43%
EPS 1.89 1.72 1.93 1.51 0.77 0.99 0.88 66.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2932 0.2698 0.2494 0.2394 0.2062 -
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 1.68 2.23 2.20 1.99 2.10 1.56 1.65 -
P/RPS 2.35 3.39 3.44 2.42 3.15 2.60 2.30 1.44%
P/EPS 27.51 40.12 35.26 38.34 77.59 42.86 44.35 -27.24%
EY 3.64 2.49 2.84 2.61 1.29 2.33 2.25 37.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.33 2.14 2.39 1.77 1.90 -
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 1.89 2.23 2.16 2.21 2.15 1.67 1.55 -
P/RPS 2.64 3.39 3.38 2.68 3.23 2.79 2.16 14.30%
P/EPS 30.95 40.12 34.62 42.58 79.43 45.88 41.67 -17.97%
EY 3.23 2.49 2.89 2.35 1.26 2.18 2.40 21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.28 2.38 2.45 1.90 1.78 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment