Highlights

[MRCB] QoQ TTM Result on 2007-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 26-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 31-Dec-2007  [#4]
Profit Trend QoQ -     -37.82%    YoY -     20.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 886,479 935,930 803,986 903,702 759,354 710,457 704,719 16.48%
  QoQ % -5.28% 16.41% -11.03% 19.01% 6.88% 0.81% -
  Horiz. % 125.79% 132.81% 114.09% 128.24% 107.75% 100.81% 100.00%
PBT -3,794 37,655 75,688 69,831 65,306 50,689 23,559 -
  QoQ % -110.08% -50.25% 8.39% 6.93% 28.84% 115.16% -
  Horiz. % -16.10% 159.83% 321.27% 296.41% 277.20% 215.16% 100.00%
Tax -23,915 -23,813 -29,596 -25,954 -2,920 -3,936 2,797 -
  QoQ % -0.43% 19.54% -14.03% -788.84% 25.81% -240.72% -
  Horiz. % -855.02% -851.38% -1,058.13% -927.92% -104.40% -140.72% 100.00%
NP -27,709 13,842 46,092 43,877 62,386 46,753 26,356 -
  QoQ % -300.18% -69.97% 5.05% -29.67% 33.44% 77.39% -
  Horiz. % -105.13% 52.52% 174.88% 166.48% 236.71% 177.39% 100.00%
NP to SH -22,827 18,090 42,605 40,745 65,525 54,445 40,116 -
  QoQ % -226.19% -57.54% 4.56% -37.82% 20.35% 35.72% -
  Horiz. % -56.90% 45.09% 106.20% 101.57% 163.34% 135.72% 100.00%
Tax Rate - % 63.24 % 39.10 % 37.17 % 4.47 % 7.76 % -11.87 % -
  QoQ % 0.00% 61.74% 5.19% 731.54% -42.40% 165.37% -
  Horiz. % 0.00% -532.77% -329.40% -313.14% -37.66% -65.37% 100.00%
Total Cost 914,188 922,088 757,894 859,825 696,968 663,704 678,363 21.94%
  QoQ % -0.86% 21.66% -11.85% 23.37% 5.01% -2.16% -
  Horiz. % 134.76% 135.93% 111.72% 126.75% 102.74% 97.84% 100.00%
Net Worth 681,533 711,781 720,503 710,695 702,786 633,475 473,667 27.37%
  QoQ % -4.25% -1.21% 1.38% 1.13% 10.94% 33.74% -
  Horiz. % 143.88% 150.27% 152.11% 150.04% 148.37% 133.74% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 681,533 711,781 720,503 710,695 702,786 633,475 473,667 27.37%
  QoQ % -4.25% -1.21% 1.38% 1.13% 10.94% 33.74% -
  Horiz. % 143.88% 150.27% 152.11% 150.04% 148.37% 133.74% 100.00%
NOSH 908,711 903,275 907,777 914,666 904,487 849,163 778,545 10.83%
  QoQ % 0.60% -0.50% -0.75% 1.13% 6.52% 9.07% -
  Horiz. % 116.72% 116.02% 116.60% 117.48% 116.18% 109.07% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.13 % 1.48 % 5.73 % 4.86 % 8.22 % 6.58 % 3.74 % -
  QoQ % -311.49% -74.17% 17.90% -40.88% 24.92% 75.94% -
  Horiz. % -83.69% 39.57% 153.21% 129.95% 219.79% 175.94% 100.00%
ROE -3.35 % 2.54 % 5.91 % 5.73 % 9.32 % 8.59 % 8.47 % -
  QoQ % -231.89% -57.02% 3.14% -38.52% 8.50% 1.42% -
  Horiz. % -39.55% 29.99% 69.78% 67.65% 110.04% 101.42% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 97.55 103.62 88.57 98.80 83.95 83.67 90.52 5.10%
  QoQ % -5.86% 16.99% -10.35% 17.69% 0.33% -7.57% -
  Horiz. % 107.77% 114.47% 97.85% 109.15% 92.74% 92.43% 100.00%
EPS -2.51 2.00 4.69 4.45 7.24 6.41 5.15 -
  QoQ % -225.50% -57.36% 5.39% -38.54% 12.95% 24.47% -
  Horiz. % -48.74% 38.83% 91.07% 86.41% 140.58% 124.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7500 0.7880 0.7937 0.7770 0.7770 0.7460 0.6084 14.93%
  QoQ % -4.82% -0.72% 2.15% 0.00% 4.16% 22.62% -
  Horiz. % 123.27% 129.52% 130.46% 127.71% 127.71% 122.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 20.09 21.21 18.22 20.48 17.21 16.10 15.97 16.48%
  QoQ % -5.28% 16.41% -11.04% 19.00% 6.89% 0.81% -
  Horiz. % 125.80% 132.81% 114.09% 128.24% 107.76% 100.81% 100.00%
EPS -0.52 0.41 0.97 0.92 1.49 1.23 0.91 -
  QoQ % -226.83% -57.73% 5.43% -38.26% 21.14% 35.16% -
  Horiz. % -57.14% 45.05% 106.59% 101.10% 163.74% 135.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1545 0.1613 0.1633 0.1611 0.1593 0.1436 0.1074 27.35%
  QoQ % -4.22% -1.22% 1.37% 1.13% 10.93% 33.71% -
  Horiz. % 143.85% 150.19% 152.05% 150.00% 148.32% 133.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.7500 1.1000 1.3600 2.5500 2.5100 2.7100 2.2400 -
P/RPS 0.77 1.06 1.54 2.58 2.99 3.24 2.47 -53.93%
  QoQ % -27.36% -31.17% -40.31% -13.71% -7.72% 31.17% -
  Horiz. % 31.17% 42.91% 62.35% 104.45% 121.05% 131.17% 100.00%
P/EPS -29.86 54.93 28.98 57.24 34.65 42.27 43.47 -
  QoQ % -154.36% 89.54% -49.37% 65.19% -18.03% -2.76% -
  Horiz. % -68.69% 126.36% 66.67% 131.68% 79.71% 97.24% 100.00%
EY -3.35 1.82 3.45 1.75 2.89 2.37 2.30 -
  QoQ % -284.07% -47.25% 97.14% -39.45% 21.94% 3.04% -
  Horiz. % -145.65% 79.13% 150.00% 76.09% 125.65% 103.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.00 1.40 1.71 3.28 3.23 3.63 3.68 -57.95%
  QoQ % -28.57% -18.13% -47.87% 1.55% -11.02% -1.36% -
  Horiz. % 27.17% 38.04% 46.47% 89.13% 87.77% 98.64% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 -
Price 0.6800 0.7700 1.5200 2.0500 2.5200 2.3500 2.2200 -
P/RPS 0.70 0.74 1.72 2.07 3.00 2.81 2.45 -56.52%
  QoQ % -5.41% -56.98% -16.91% -31.00% 6.76% 14.69% -
  Horiz. % 28.57% 30.20% 70.20% 84.49% 122.45% 114.69% 100.00%
P/EPS -27.07 38.45 32.39 46.02 34.79 36.65 43.08 -
  QoQ % -170.40% 18.71% -29.62% 32.28% -5.08% -14.93% -
  Horiz. % -62.84% 89.25% 75.19% 106.82% 80.76% 85.07% 100.00%
EY -3.69 2.60 3.09 2.17 2.87 2.73 2.32 -
  QoQ % -241.92% -15.86% 42.40% -24.39% 5.13% 17.67% -
  Horiz. % -159.05% 112.07% 133.19% 93.53% 123.71% 117.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.91 0.98 1.92 2.64 3.24 3.15 3.65 -60.29%
  QoQ % -7.14% -48.96% -27.27% -18.52% 2.86% -13.70% -
  Horiz. % 24.93% 26.85% 52.60% 72.33% 88.77% 86.30% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

208  533  496  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.17-0.13 
 ARMADA 0.375-0.025 
 ALAM 0.13-0.01 
 SAPNRG 0.23-0.005 
 XOX 0.055+0.005 
 MTOUCHE 0.165-0.01 
 IRIS 0.1450.00 
 AIRASIA 1.12-0.04 
 PWRWELL 0.355-0.02 
 GAMUDA 3.61-0.37 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
4. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
5. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
6. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers