Highlights

[MRCB] YoY Cumulative Quarter Result on 2009-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     55.88%    YoY -     161.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,283,204 1,226,705 1,067,579 921,616 788,552 903,702 527,929 15.94%
  YoY % 4.61% 14.91% 15.84% 16.87% -12.74% 71.18% -
  Horiz. % 243.06% 232.36% 202.22% 174.57% 149.37% 171.18% 100.00%
PBT 134,002 123,313 97,575 46,492 -42,155 69,831 30,266 28.11%
  YoY % 8.67% 26.38% 109.87% 210.29% -160.37% 130.72% -
  Horiz. % 442.75% 407.43% 322.39% 153.61% -139.28% 230.72% 100.00%
Tax -42,835 -15,326 -23,781 -9,009 -19,559 -25,955 2,907 -
  YoY % -179.49% 35.55% -163.97% 53.94% 24.64% -992.84% -
  Horiz. % -1,473.51% -527.21% -818.06% -309.91% -672.82% -892.84% 100.00%
NP 91,167 107,987 73,794 37,483 -61,714 43,876 33,173 18.33%
  YoY % -15.58% 46.34% 96.87% 160.74% -240.66% 32.26% -
  Horiz. % 274.82% 325.53% 222.45% 112.99% -186.04% 132.26% 100.00%
NP to SH 60,122 93,524 67,268 34,624 -56,638 40,744 33,784 10.07%
  YoY % -35.71% 39.03% 94.28% 161.13% -239.01% 20.60% -
  Horiz. % 177.96% 276.83% 199.11% 102.49% -167.65% 120.60% 100.00%
Tax Rate 31.97 % 12.43 % 24.37 % 19.38 % - % 37.17 % -9.60 % -
  YoY % 157.20% -48.99% 25.75% 0.00% 0.00% 487.19% -
  Horiz. % -333.02% -129.48% -253.85% -201.87% 0.00% -387.19% 100.00%
Total Cost 1,192,037 1,118,718 993,785 884,133 850,266 859,826 494,756 15.77%
  YoY % 6.55% 12.57% 12.40% 3.98% -1.11% 73.79% -
  Horiz. % 240.93% 226.12% 200.86% 178.70% 171.86% 173.79% 100.00%
Net Worth 1,415,776 1,376,024 1,205,380 670,726 635,362 667,892 440,310 21.47%
  YoY % 2.89% 14.16% 79.71% 5.57% -4.87% 51.69% -
  Horiz. % 321.54% 312.51% 273.76% 152.33% 144.30% 151.69% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 27,705 27,714 - 9,063 - - - -
  YoY % -0.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 305.67% 305.77% 0.00% 100.00% - - -
Div Payout % 46.08 % 29.63 % - % 26.18 % - % - % - % -
  YoY % 55.52% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.01% 113.18% 0.00% 100.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,415,776 1,376,024 1,205,380 670,726 635,362 667,892 440,310 21.47%
  YoY % 2.89% 14.16% 79.71% 5.57% -4.87% 51.69% -
  Horiz. % 321.54% 312.51% 273.76% 152.33% 144.30% 151.69% 100.00%
NOSH 1,385,299 1,385,724 1,296,107 906,387 907,660 859,578 768,430 10.31%
  YoY % -0.03% 6.91% 43.00% -0.14% 5.59% 11.86% -
  Horiz. % 180.28% 180.33% 168.67% 117.95% 118.12% 111.86% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.10 % 8.80 % 6.91 % 4.07 % -7.83 % 4.86 % 6.28 % 2.06%
  YoY % -19.32% 27.35% 69.78% 151.98% -261.11% -22.61% -
  Horiz. % 113.06% 140.13% 110.03% 64.81% -124.68% 77.39% 100.00%
ROE 4.25 % 6.80 % 5.58 % 5.16 % -8.91 % 6.10 % 7.67 % -9.36%
  YoY % -37.50% 21.86% 8.14% 157.91% -246.07% -20.47% -
  Horiz. % 55.41% 88.66% 72.75% 67.28% -116.17% 79.53% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 92.63 88.52 82.37 101.68 86.88 105.13 68.70 5.10%
  YoY % 4.64% 7.47% -18.99% 17.03% -17.36% 53.03% -
  Horiz. % 134.83% 128.85% 119.90% 148.01% 126.46% 153.03% 100.00%
EPS 4.34 6.75 5.19 3.82 -6.24 4.74 4.40 -0.23%
  YoY % -35.70% 30.06% 35.86% 161.22% -231.65% 7.73% -
  Horiz. % 98.64% 153.41% 117.95% 86.82% -141.82% 107.73% 100.00%
DPS 2.00 2.00 0.00 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 0.00% 100.00% - - -
NAPS 1.0220 0.9930 0.9300 0.7400 0.7000 0.7770 0.5730 10.11%
  YoY % 2.92% 6.77% 25.68% 5.71% -9.91% 35.60% -
  Horiz. % 178.36% 173.30% 162.30% 129.14% 122.16% 135.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.08 27.80 24.20 20.89 17.87 20.48 11.97 15.93%
  YoY % 4.60% 14.88% 15.84% 16.90% -12.74% 71.09% -
  Horiz. % 242.94% 232.25% 202.17% 174.52% 149.29% 171.09% 100.00%
EPS 1.36 2.12 1.52 0.78 -1.28 0.92 0.77 9.94%
  YoY % -35.85% 39.47% 94.87% 160.94% -239.13% 19.48% -
  Horiz. % 176.62% 275.32% 197.40% 101.30% -166.23% 119.48% 100.00%
DPS 0.63 0.63 0.00 0.21 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 0.00% 100.00% - - -
NAPS 0.3209 0.3119 0.2732 0.1520 0.1440 0.1514 0.0998 21.47%
  YoY % 2.89% 14.17% 79.74% 5.56% -4.89% 51.70% -
  Horiz. % 321.54% 312.53% 273.75% 152.30% 144.29% 151.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.5500 2.1600 1.9900 1.3700 0.7000 2.5500 1.0400 -
P/RPS 1.67 2.44 2.42 1.35 0.81 2.43 1.51 1.69%
  YoY % -31.56% 0.83% 79.26% 66.67% -66.67% 60.93% -
  Horiz. % 110.60% 161.59% 160.26% 89.40% 53.64% 160.93% 100.00%
P/EPS 35.71 32.00 38.34 35.86 -11.22 53.80 23.66 7.09%
  YoY % 11.59% -16.54% 6.92% 419.61% -120.86% 127.39% -
  Horiz. % 150.93% 135.25% 162.05% 151.56% -47.42% 227.39% 100.00%
EY 2.80 3.12 2.61 2.79 -8.91 1.86 4.23 -6.64%
  YoY % -10.26% 19.54% -6.45% 131.31% -579.03% -56.03% -
  Horiz. % 66.19% 73.76% 61.70% 65.96% -210.64% 43.97% 100.00%
DY 1.29 0.93 0.00 0.73 0.00 0.00 0.00 -
  YoY % 38.71% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 176.71% 127.40% 0.00% 100.00% - - -
P/NAPS 1.52 2.18 2.14 1.85 1.00 3.28 1.82 -2.95%
  YoY % -30.28% 1.87% 15.68% 85.00% -69.51% 80.22% -
  Horiz. % 83.52% 119.78% 117.58% 101.65% 54.95% 180.22% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 08/02/12 09/02/11 23/02/10 24/02/09 26/02/08 27/02/07 -
Price 1.2700 2.2400 2.2100 1.3700 0.8600 2.0500 1.8300 -
P/RPS 1.37 2.53 2.68 1.35 0.99 1.95 2.66 -10.46%
  YoY % -45.85% -5.60% 98.52% 36.36% -49.23% -26.69% -
  Horiz. % 51.50% 95.11% 100.75% 50.75% 37.22% 73.31% 100.00%
P/EPS 29.26 33.19 42.58 35.86 -13.78 43.25 41.62 -5.70%
  YoY % -11.84% -22.05% 18.74% 360.23% -131.86% 3.92% -
  Horiz. % 70.30% 79.75% 102.31% 86.16% -33.11% 103.92% 100.00%
EY 3.42 3.01 2.35 2.79 -7.26 2.31 2.40 6.07%
  YoY % 13.62% 28.09% -15.77% 138.43% -414.29% -3.75% -
  Horiz. % 142.50% 125.42% 97.92% 116.25% -302.50% 96.25% 100.00%
DY 1.57 0.89 0.00 0.73 0.00 0.00 0.00 -
  YoY % 76.40% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 215.07% 121.92% 0.00% 100.00% - - -
P/NAPS 1.24 2.26 2.38 1.85 1.23 2.64 3.19 -14.56%
  YoY % -45.13% -5.04% 28.65% 50.41% -53.41% -17.24% -
  Horiz. % 38.87% 70.85% 74.61% 57.99% 38.56% 82.76% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS