[MRCB] QoQ TTM 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- 302.65%
YoY- 161.13%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
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%
PBT 71,651 68,628 59,462 46,492 -2,372 -40,343 -58,631 -
Tax -23,602 -19,453 -11,413 -9,009 -13,640 -13,602 -16,926 24.78%
NP 48,049 49,175 48,049 37,483 -16,012 -53,945 -75,557 -
-
NP to SH 38,179 44,520 44,318 34,624 -17,086 -53,910 -71,191 -
-
Tax Rate 32.94% 28.35% 19.19% 19.38% - - - -
Total Cost 868,081 853,154 910,649 884,133 859,513 819,718 839,617 2.24%
-
Net Worth 1,195,380 1,212,018 921,170 670,429 662,032 648,276 535,500 70.72%
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 - - - -
Div Payout % 23.73% 20.35% 20.44% 26.17% - - - -
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%
NOSH 1,361,481 1,375,730 1,058,817 905,985 910,636 905,413 765,000 46.80%
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% -
ROE 3.19% 3.67% 4.81% 5.16% -2.58% -8.32% -13.29% -
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%
EPS 2.80 3.24 4.19 3.82 -1.88 -5.95 -9.31 -
DPS 0.67 0.66 0.86 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 20.51 20.20 21.46 20.63 18.88 17.14 17.10 12.87%
EPS 0.85 1.00 0.99 0.78 -0.38 -1.21 -1.59 -
DPS 0.20 0.20 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.2676 0.2713 0.2062 0.1501 0.1482 0.1451 0.1199 70.69%
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 3.12 2.38 1.82 1.35 1.47 1.49 0.85 137.76%
P/EPS 74.89 48.21 39.42 35.85 -72.48 -21.16 -9.13 -
EY 1.34 2.07 2.54 2.79 -1.38 -4.73 -10.95 -
DY 0.32 0.42 0.52 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 3.20 2.55 1.71 1.35 1.47 1.53 1.20 92.18%
P/EPS 76.67 51.61 37.03 35.85 -72.48 -21.67 -12.89 -
EY 1.30 1.94 2.70 2.79 -1.38 -4.62 -7.76 -
DY 0.31 0.39 0.55 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