[MRCB] QoQ TTM 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- 76.19%
YoY- 94.28%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,175,808 1,160,365 1,099,399 1,067,579 916,130 902,329 958,698 14.56%
PBT 116,964 111,476 106,633 97,575 71,651 68,628 59,462 56.92%
Tax -14,829 -18,339 -19,684 -23,781 -23,602 -19,453 -11,413 19.05%
NP 102,135 93,137 86,949 73,794 48,049 49,175 48,049 65.24%
-
NP to SH 95,818 84,759 79,024 67,269 38,179 44,520 44,318 67.12%
-
Tax Rate 12.68% 16.45% 18.46% 24.37% 32.94% 28.35% 19.19% -
Total Cost 1,073,673 1,067,228 1,012,450 993,785 868,081 853,154 910,649 11.59%
-
Net Worth 0 0 1,309,967 1,282,287 1,195,380 1,212,018 921,170 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 20,682 20,682 20,682 20,682 9,059 9,059 9,059 73.29%
Div Payout % 21.58% 24.40% 26.17% 30.75% 23.73% 20.35% 20.44% -
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 1,282,287 1,195,380 1,212,018 921,170 -
NOSH 1,392,077 1,388,759 1,384,743 1,378,803 1,361,481 1,375,730 1,058,817 19.99%
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 8.69% 8.03% 7.91% 6.91% 5.24% 5.45% 5.01% -
ROE 0.00% 0.00% 6.03% 5.25% 3.19% 3.67% 4.81% -
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 84.46 83.55 79.39 77.43 67.29 65.59 90.54 -4.52%
EPS 6.88 6.10 5.71 4.88 2.80 3.24 4.19 39.13%
DPS 1.50 1.50 1.50 1.50 0.67 0.66 0.86 44.84%
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 26.32 25.97 24.61 23.90 20.51 20.20 21.46 14.56%
EPS 2.14 1.90 1.77 1.51 0.85 1.00 0.99 67.10%
DPS 0.46 0.46 0.46 0.46 0.20 0.20 0.20 74.15%
NAPS 0.00 0.00 0.2932 0.287 0.2676 0.2713 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 1.99 2.67 2.77 2.57 3.12 2.38 1.82 6.12%
P/EPS 24.41 36.54 38.55 40.79 74.89 48.21 39.42 -27.32%
EY 4.10 2.74 2.59 2.45 1.34 2.07 2.54 37.56%
DY 0.89 0.67 0.68 0.75 0.32 0.42 0.52 43.03%
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 2.24 2.67 2.72 2.85 3.20 2.55 1.71 19.70%
P/EPS 27.46 36.54 37.85 45.30 76.67 51.61 37.03 -18.05%
EY 3.64 2.74 2.64 2.21 1.30 1.94 2.70 22.01%
DY 0.79 0.67 0.69 0.68 0.31 0.39 0.55 27.27%
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