Highlights

[MRCB] YoY Cumulative Quarter 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 -     -11.87%    YoY -     20.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,067,579 921,616 788,552 903,702 527,929 323,825 188,301 33.52%
  YoY % 15.84% 16.87% -12.74% 71.18% 63.03% 71.97% -
  Horiz. % 566.95% 489.44% 418.77% 479.92% 280.36% 171.97% 100.00%
PBT 97,575 46,492 -42,155 69,831 30,266 18,621 23,953 26.36%
  YoY % 109.87% 210.29% -160.37% 130.72% 62.54% -22.26% -
  Horiz. % 407.36% 194.10% -175.99% 291.53% 126.36% 77.74% 100.00%
Tax -23,781 -9,009 -19,559 -25,955 2,907 -1,896 7,910 -
  YoY % -163.97% 53.94% 24.64% -992.84% 253.32% -123.97% -
  Horiz. % -300.64% -113.89% -247.27% -328.13% 36.75% -23.97% 100.00%
NP 73,794 37,483 -61,714 43,876 33,173 16,725 31,863 15.02%
  YoY % 96.87% 160.74% -240.66% 32.26% 98.34% -47.51% -
  Horiz. % 231.60% 117.64% -193.69% 137.70% 104.11% 52.49% 100.00%
NP to SH 67,268 34,624 -56,638 40,744 33,784 13,766 31,863 13.26%
  YoY % 94.28% 161.13% -239.01% 20.60% 145.42% -56.80% -
  Horiz. % 211.12% 108.67% -177.75% 127.87% 106.03% 43.20% 100.00%
Tax Rate 24.37 % 19.38 % - % 37.17 % -9.60 % 10.18 % -33.02 % -
  YoY % 25.75% 0.00% 0.00% 487.19% -194.30% 130.83% -
  Horiz. % -73.80% -58.69% 0.00% -112.57% 29.07% -30.83% 100.00%
Total Cost 993,785 884,133 850,266 859,826 494,756 307,100 156,438 36.07%
  YoY % 12.40% 3.98% -1.11% 73.79% 61.11% 96.31% -
  Horiz. % 635.26% 565.17% 543.52% 549.63% 316.26% 196.31% 100.00%
Net Worth 1,205,380 670,726 635,362 667,892 440,310 481,077 445,237 18.05%
  YoY % 79.71% 5.57% -4.87% 51.69% -8.47% 8.05% -
  Horiz. % 270.73% 150.64% 142.70% 150.01% 98.89% 108.05% 100.00%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - 9,063 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 26.18 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,205,380 670,726 635,362 667,892 440,310 481,077 445,237 18.05%
  YoY % 79.71% 5.57% -4.87% 51.69% -8.47% 8.05% -
  Horiz. % 270.73% 150.64% 142.70% 150.01% 98.89% 108.05% 100.00%
NOSH 1,296,107 906,387 907,660 859,578 768,430 769,724 767,783 9.11%
  YoY % 43.00% -0.14% 5.59% 11.86% -0.17% 0.25% -
  Horiz. % 168.81% 118.05% 118.22% 111.96% 100.08% 100.25% 100.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.91 % 4.07 % -7.83 % 4.86 % 6.28 % 5.16 % 16.92 % -13.86%
  YoY % 69.78% 151.98% -261.11% -22.61% 21.71% -69.50% -
  Horiz. % 40.84% 24.05% -46.28% 28.72% 37.12% 30.50% 100.00%
ROE 5.58 % 5.16 % -8.91 % 6.10 % 7.67 % 2.86 % 7.16 % -4.07%
  YoY % 8.14% 157.91% -246.07% -20.47% 168.18% -60.06% -
  Horiz. % 77.93% 72.07% -124.44% 85.20% 107.12% 39.94% 100.00%
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 82.37 101.68 86.88 105.13 68.70 42.07 24.53 22.36%
  YoY % -18.99% 17.03% -17.36% 53.03% 63.30% 71.50% -
  Horiz. % 335.79% 414.51% 354.18% 428.58% 280.07% 171.50% 100.00%
EPS 5.19 3.82 -6.24 4.74 4.40 1.79 4.15 3.80%
  YoY % 35.86% 161.22% -231.65% 7.73% 145.81% -56.87% -
  Horiz. % 125.06% 92.05% -150.36% 114.22% 106.02% 43.13% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.9300 0.7400 0.7000 0.7770 0.5730 0.6250 0.5799 8.19%
  YoY % 25.68% 5.71% -9.91% 35.60% -8.32% 7.78% -
  Horiz. % 160.37% 127.61% 120.71% 133.99% 98.81% 107.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.20 20.89 17.87 20.48 11.97 7.34 4.27 33.51%
  YoY % 15.84% 16.90% -12.74% 71.09% 63.08% 71.90% -
  Horiz. % 566.74% 489.23% 418.50% 479.63% 280.33% 171.90% 100.00%
EPS 1.52 0.78 -1.28 0.92 0.77 0.31 0.72 13.26%
  YoY % 94.87% 160.94% -239.13% 19.48% 148.39% -56.94% -
  Horiz. % 211.11% 108.33% -177.78% 127.78% 106.94% 43.06% 100.00%
DPS 0.00 0.21 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.2732 0.1520 0.1440 0.1514 0.0998 0.1090 0.1009 18.05%
  YoY % 79.74% 5.56% -4.89% 51.70% -8.44% 8.03% -
  Horiz. % 270.76% 150.64% 142.72% 150.05% 98.91% 108.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.9900 1.3700 0.7000 2.5500 1.0400 0.5400 0.7700 -
P/RPS 2.42 1.35 0.81 2.43 1.51 1.28 3.14 -4.25%
  YoY % 79.26% 66.67% -66.67% 60.93% 17.97% -59.24% -
  Horiz. % 77.07% 42.99% 25.80% 77.39% 48.09% 40.76% 100.00%
P/EPS 38.34 35.86 -11.22 53.80 23.66 30.19 18.55 12.86%
  YoY % 6.92% 419.61% -120.86% 127.39% -21.63% 62.75% -
  Horiz. % 206.68% 193.32% -60.49% 290.03% 127.55% 162.75% 100.00%
EY 2.61 2.79 -8.91 1.86 4.23 3.31 5.39 -11.38%
  YoY % -6.45% 131.31% -579.03% -56.03% 27.79% -38.59% -
  Horiz. % 48.42% 51.76% -165.31% 34.51% 78.48% 61.41% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.14 1.85 1.00 3.28 1.82 0.86 1.33 8.25%
  YoY % 15.68% 85.00% -69.51% 80.22% 111.63% -35.34% -
  Horiz. % 160.90% 139.10% 75.19% 246.62% 136.84% 64.66% 100.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 09/02/11 23/02/10 24/02/09 26/02/08 27/02/07 24/02/06 02/03/05 -
Price 2.2100 1.3700 0.8600 2.0500 1.8300 0.5700 0.7000 -
P/RPS 2.68 1.35 0.99 1.95 2.66 1.35 2.85 -1.02%
  YoY % 98.52% 36.36% -49.23% -26.69% 97.04% -52.63% -
  Horiz. % 94.04% 47.37% 34.74% 68.42% 93.33% 47.37% 100.00%
P/EPS 42.58 35.86 -13.78 43.25 41.62 31.87 16.87 16.68%
  YoY % 18.74% 360.23% -131.86% 3.92% 30.59% 88.92% -
  Horiz. % 252.40% 212.57% -81.68% 256.37% 246.71% 188.92% 100.00%
EY 2.35 2.79 -7.26 2.31 2.40 3.14 5.93 -14.29%
  YoY % -15.77% 138.43% -414.29% -3.75% -23.57% -47.05% -
  Horiz. % 39.63% 47.05% -122.43% 38.95% 40.47% 52.95% 100.00%
DY 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.38 1.85 1.23 2.64 3.19 0.91 1.21 11.93%
  YoY % 28.65% 50.41% -53.41% -17.24% 250.55% -24.79% -
  Horiz. % 196.69% 152.89% 101.65% 218.18% 263.64% 75.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

405  316  454  1112 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.080.00 
 TRIVE 0.005-0.005 
 ARMADA 0.14+0.005 
 VELESTO 0.12+0.005 
 ALAM 0.050.00 
 KNM 0.12+0.005 
 HIBISCS 0.345+0.005 
 JAKS 0.80+0.04 
 MINETEC 0.14+0.015 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers