[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 55.88%
YoY- 161.13%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 634,461 363,552 189,677 921,616 639,947 382,839 152,595 158.34%
PBT 48,286 33,280 14,978 46,492 23,127 11,145 2,008 731.50%
Tax -13,688 -9,068 -3,946 -9,009 905 1,376 -1,542 328.14%
NP 34,598 24,212 11,032 37,483 24,032 12,521 466 1661.86%
-
NP to SH 25,766 22,090 9,847 34,624 22,212 12,195 153 2940.06%
-
Tax Rate 28.35% 27.25% 26.35% 19.38% -3.91% -12.35% 76.79% -
Total Cost 599,863 339,340 178,645 884,133 615,915 370,318 152,129 149.38%
-
Net Worth 1,114,411 1,069,301 921,170 670,726 659,107 651,613 535,500 62.92%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,063 - - - -
Div Payout % - - - 26.18% - - - -
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 1,114,411 1,069,301 921,170 670,726 659,107 651,613 535,500 62.92%
NOSH 1,269,261 1,213,736 1,058,817 906,387 906,612 910,074 765,000 40.10%
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 5.45% 6.66% 5.82% 4.07% 3.76% 3.27% 0.31% -
ROE 2.31% 2.07% 1.07% 5.16% 3.37% 1.87% 0.03% -
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 49.99 29.95 17.91 101.68 70.59 42.07 19.95 84.38%
EPS 2.03 1.82 0.93 3.82 2.45 1.34 0.02 2069.81%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.878 0.881 0.87 0.74 0.727 0.716 0.70 16.28%
Adjusted Per Share Value based on latest NOSH - 905,985
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.32 8.21 4.28 20.81 14.45 8.64 3.44 158.55%
EPS 0.58 0.50 0.22 0.78 0.50 0.28 0.00 -
DPS 0.00 0.00 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.2516 0.2414 0.208 0.1514 0.1488 0.1471 0.1209 62.92%
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 2.10 1.56 1.65 1.37 1.36 1.26 0.85 -
P/RPS 4.20 5.21 9.21 1.35 1.93 3.00 4.26 -0.94%
P/EPS 103.45 85.71 177.42 35.86 55.51 94.03 4,250.00 -91.58%
EY 0.97 1.17 0.56 2.79 1.80 1.06 0.02 1226.79%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 2.39 1.77 1.90 1.85 1.87 1.76 1.21 57.36%
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 2.15 1.67 1.55 1.37 1.36 1.29 1.20 -
P/RPS 4.30 5.58 8.65 1.35 1.93 3.07 6.02 -20.07%
P/EPS 105.91 91.76 166.67 35.86 55.51 96.27 6,000.00 -93.20%
EY 0.94 1.09 0.60 2.79 1.80 1.04 0.02 1199.31%
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 2.45 1.90 1.78 1.85 1.87 1.80 1.71 27.06%

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