[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 16.64%
YoY- 16.0%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 456,338 221,497 1,067,579 634,461 363,552 189,677 921,616 -37.49%
PBT 46,134 24,036 97,575 48,286 33,280 14,978 46,492 -0.51%
Tax -3,626 151 -23,781 -13,688 -9,068 -3,946 -9,009 -45.57%
NP 42,508 24,187 73,794 34,598 24,212 11,032 37,483 8.77%
-
NP to SH 38,532 21,602 67,268 25,766 22,090 9,847 34,624 7.41%
-
Tax Rate 7.86% -0.63% 24.37% 28.35% 27.25% 26.35% 19.38% -
Total Cost 413,830 197,310 993,785 599,863 339,340 178,645 884,133 -39.79%
-
Net Worth 0 1,309,967 1,205,380 1,114,411 1,069,301 921,170 670,726 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - 9,063 -
Div Payout % - - - - - - 26.18% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 1,309,967 1,205,380 1,114,411 1,069,301 921,170 670,726 -
NOSH 1,386,586 1,384,743 1,296,107 1,269,261 1,213,736 1,058,817 906,387 32.86%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.32% 10.92% 6.91% 5.45% 6.66% 5.82% 4.07% -
ROE 0.00% 1.65% 5.58% 2.31% 2.07% 1.07% 5.16% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.91 16.00 82.37 49.99 29.95 17.91 101.68 -52.95%
EPS 2.78 1.56 5.19 2.03 1.82 0.93 3.82 -19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.00 0.946 0.93 0.878 0.881 0.87 0.74 -
Adjusted Per Share Value based on latest NOSH - 1,361,481
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.30 5.00 24.10 14.32 8.21 4.28 20.81 -37.50%
EPS 0.87 0.49 1.52 0.58 0.50 0.22 0.78 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.00 0.2957 0.2721 0.2516 0.2414 0.208 0.1514 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.23 2.20 1.99 2.10 1.56 1.65 1.37 -
P/RPS 6.78 13.75 2.42 4.20 5.21 9.21 1.35 194.13%
P/EPS 80.25 141.03 38.34 103.45 85.71 177.42 35.86 71.34%
EY 1.25 0.71 2.61 0.97 1.17 0.56 2.79 -41.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 0.00 2.33 2.14 2.39 1.77 1.90 1.85 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 26/05/11 09/02/11 22/11/10 24/08/10 18/05/10 23/02/10 -
Price 2.23 2.16 2.21 2.15 1.67 1.55 1.37 -
P/RPS 6.78 13.50 2.68 4.30 5.58 8.65 1.35 194.13%
P/EPS 80.25 138.46 42.58 105.91 91.76 166.67 35.86 71.34%
EY 1.25 0.72 2.35 0.94 1.09 0.60 2.79 -41.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
P/NAPS 0.00 2.28 2.38 2.45 1.90 1.78 1.85 -

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