[MRCB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.0%
YoY- 162.25%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,067,579 916,130 902,329 958,698 921,616 843,501 765,773 24.72%
PBT 97,575 71,651 68,628 59,462 46,492 -2,372 -40,343 -
Tax -23,781 -23,602 -19,453 -11,413 -9,009 -13,640 -13,602 44.98%
NP 73,794 48,049 49,175 48,049 37,483 -16,012 -53,945 -
-
NP to SH 67,269 38,179 44,520 44,318 34,624 -17,086 -53,910 -
-
Tax Rate 24.37% 32.94% 28.35% 19.19% 19.38% - - -
Total Cost 993,785 868,081 853,154 910,649 884,133 859,513 819,718 13.65%
-
Net Worth 1,282,287 1,195,380 1,212,018 921,170 670,429 662,032 648,276 57.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 20,682 9,059 9,059 9,059 9,059 - - -
Div Payout % 30.75% 23.73% 20.35% 20.44% 26.17% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,282,287 1,195,380 1,212,018 921,170 670,429 662,032 648,276 57.37%
NOSH 1,378,803 1,361,481 1,375,730 1,058,817 905,985 910,636 905,413 32.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.91% 5.24% 5.45% 5.01% 4.07% -1.90% -7.04% -
ROE 5.25% 3.19% 3.67% 4.81% 5.16% -2.58% -8.32% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.43 67.29 65.59 90.54 101.73 92.63 84.58 -5.70%
EPS 4.88 2.80 3.24 4.19 3.82 -1.88 -5.95 -
DPS 1.50 0.67 0.66 0.86 1.00 0.00 0.00 -
NAPS 0.93 0.878 0.881 0.87 0.74 0.727 0.716 18.98%
Adjusted Per Share Value based on latest NOSH - 1,058,817
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.90 20.51 20.20 21.46 20.63 18.88 17.14 24.73%
EPS 1.51 0.85 1.00 0.99 0.78 -0.38 -1.21 -
DPS 0.46 0.20 0.20 0.20 0.20 0.00 0.00 -
NAPS 0.287 0.2676 0.2713 0.2062 0.1501 0.1482 0.1451 57.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.99 2.10 1.56 1.65 1.37 1.36 1.26 -
P/RPS 2.57 3.12 2.38 1.82 1.35 1.47 1.49 43.68%
P/EPS 40.79 74.89 48.21 39.42 35.85 -72.48 -21.16 -
EY 2.45 1.34 2.07 2.54 2.79 -1.38 -4.73 -
DY 0.75 0.32 0.42 0.52 0.73 0.00 0.00 -
P/NAPS 2.14 2.39 1.77 1.90 1.85 1.87 1.76 13.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 09/02/11 22/11/10 24/08/10 18/05/10 23/02/10 17/11/09 27/08/09 -
Price 2.21 2.15 1.67 1.55 1.37 1.36 1.29 -
P/RPS 2.85 3.20 2.55 1.71 1.35 1.47 1.53 51.22%
P/EPS 45.30 76.67 51.61 37.03 35.85 -72.48 -21.67 -
EY 2.21 1.30 1.94 2.70 2.79 -1.38 -4.62 -
DY 0.68 0.31 0.39 0.55 0.73 0.00 0.00 -
P/NAPS 2.38 2.45 1.90 1.78 1.85 1.87 1.80 20.40%

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