Highlights

[MRCB] YoY Quarter Result on 2009-09-30 [#3]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 17-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     -16.82%    YoY -     137.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 299,812 286,352 270,909 257,108 179,380 228,831 179,934 8.87%
  YoY % 4.70% 5.70% 5.37% 43.33% -21.61% 27.17% -
  Horiz. % 166.62% 159.14% 150.56% 142.89% 99.69% 127.17% 100.00%
PBT 47,148 20,493 15,005 11,982 -25,989 15,460 843 95.44%
  YoY % 130.07% 36.57% 25.23% 146.10% -268.10% 1,733.93% -
  Horiz. % 5,592.88% 2,430.96% 1,779.95% 1,421.35% -3,082.92% 1,833.93% 100.00%
Tax -3,873 -1,110 -4,620 -471 -433 -331 -1,347 19.23%
  YoY % -248.92% 75.97% -880.89% -8.78% -30.82% 75.43% -
  Horiz. % 287.53% 82.41% 342.98% 34.97% 32.15% 24.57% 100.00%
NP 43,275 19,383 10,385 11,511 -26,422 15,129 -504 -
  YoY % 123.26% 86.64% -9.78% 143.57% -274.64% 3,101.79% -
  Horiz. % -8,586.31% -3,845.83% -2,060.52% -2,283.93% 5,242.46% -3,001.79% 100.00%
NP to SH 35,782 14,735 3,676 10,017 -26,807 14,110 3,030 50.85%
  YoY % 142.84% 300.84% -63.30% 137.37% -289.99% 365.68% -
  Horiz. % 1,180.92% 486.30% 121.32% 330.59% -884.72% 465.68% 100.00%
Tax Rate 8.21 % 5.42 % 30.79 % 3.93 % - % 2.14 % 159.79 % -39.00%
  YoY % 51.48% -82.40% 683.46% 0.00% 0.00% -98.66% -
  Horiz. % 5.14% 3.39% 19.27% 2.46% 0.00% 1.34% 100.00%
Total Cost 256,537 266,969 260,524 245,597 205,802 213,702 180,438 6.03%
  YoY % -3.91% 2.47% 6.08% 19.34% -3.70% 18.44% -
  Horiz. % 142.17% 147.96% 144.38% 136.11% 114.06% 118.44% 100.00%
Net Worth 1,418,797 0 1,195,380 662,032 681,533 702,786 501,970 18.89%
  YoY % 0.00% 0.00% 80.56% -2.86% -3.02% 40.01% -
  Horiz. % 282.65% 0.00% 238.14% 131.89% 135.77% 140.01% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,418,797 0 1,195,380 662,032 681,533 702,786 501,970 18.89%
  YoY % 0.00% 0.00% 80.56% -2.86% -3.02% 40.01% -
  Horiz. % 282.65% 0.00% 238.14% 131.89% 135.77% 140.01% 100.00%
NOSH 1,386,899 1,392,077 1,361,481 910,636 908,711 904,487 776,923 10.13%
  YoY % -0.37% 2.25% 49.51% 0.21% 0.47% 16.42% -
  Horiz. % 178.51% 179.18% 175.24% 117.21% 116.96% 116.42% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 14.43 % 6.77 % 3.83 % 4.48 % -14.73 % 6.61 % -0.28 % -
  YoY % 113.15% 76.76% -14.51% 130.41% -322.84% 2,460.71% -
  Horiz. % -5,153.57% -2,417.86% -1,367.86% -1,600.00% 5,260.71% -2,360.71% 100.00%
ROE 2.52 % - % 0.31 % 1.51 % -3.93 % 2.01 % 0.60 % 26.99%
  YoY % 0.00% 0.00% -79.47% 138.42% -295.52% 235.00% -
  Horiz. % 420.00% 0.00% 51.67% 251.67% -655.00% 335.00% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.62 20.57 19.90 28.23 19.74 25.30 23.16 -1.14%
  YoY % 5.10% 3.37% -29.51% 43.01% -21.98% 9.24% -
  Horiz. % 93.35% 88.82% 85.92% 121.89% 85.23% 109.24% 100.00%
EPS 2.58 1.06 0.27 1.10 -2.95 1.56 0.39 36.97%
  YoY % 143.40% 292.59% -75.45% 137.29% -289.10% 300.00% -
  Horiz. % 661.54% 271.79% 69.23% 282.05% -756.41% 400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0230 0.0000 0.8780 0.7270 0.7500 0.7770 0.6461 7.95%
  YoY % 0.00% 0.00% 20.77% -3.07% -3.47% 20.26% -
  Horiz. % 158.33% 0.00% 135.89% 112.52% 116.08% 120.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.80 6.49 6.14 5.83 4.07 5.19 4.08 8.88%
  YoY % 4.78% 5.70% 5.32% 43.24% -21.58% 27.21% -
  Horiz. % 166.67% 159.07% 150.49% 142.89% 99.75% 127.21% 100.00%
EPS 0.81 0.33 0.08 0.23 -0.61 0.32 0.07 50.34%
  YoY % 145.45% 312.50% -65.22% 137.70% -290.62% 357.14% -
  Horiz. % 1,157.14% 471.43% 114.29% 328.57% -871.43% 457.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3216 0.0000 0.2709 0.1501 0.1545 0.1593 0.1138 18.88%
  YoY % 0.00% 0.00% 80.48% -2.85% -3.01% 39.98% -
  Horiz. % 282.60% 0.00% 238.05% 131.90% 135.76% 139.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.6000 1.6800 2.1000 1.3600 0.7500 2.5100 0.7800 -
P/RPS 7.40 8.17 10.55 4.82 3.80 9.92 3.37 13.99%
  YoY % -9.42% -22.56% 118.88% 26.84% -61.69% 194.36% -
  Horiz. % 219.58% 242.43% 313.06% 143.03% 112.76% 294.36% 100.00%
P/EPS 62.02 158.72 777.78 123.64 -25.42 160.90 200.00 -17.71%
  YoY % -60.92% -79.59% 529.07% 586.39% -115.80% -19.55% -
  Horiz. % 31.01% 79.36% 388.89% 61.82% -12.71% 80.45% 100.00%
EY 1.61 0.63 0.13 0.81 -3.93 0.62 0.50 21.50%
  YoY % 155.56% 384.62% -83.95% 120.61% -733.87% 24.00% -
  Horiz. % 322.00% 126.00% 26.00% 162.00% -786.00% 124.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.56 0.00 2.39 1.87 1.00 3.23 1.21 4.32%
  YoY % 0.00% 0.00% 27.81% 87.00% -69.04% 166.94% -
  Horiz. % 128.93% 0.00% 197.52% 154.55% 82.64% 266.94% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 25/11/11 22/11/10 17/11/09 25/11/08 27/11/07 28/11/06 -
Price 1.7600 1.8900 2.1500 1.3600 0.6800 2.5200 0.8800 -
P/RPS 8.14 9.19 10.81 4.82 3.44 9.96 3.80 13.52%
  YoY % -11.43% -14.99% 124.27% 40.12% -65.46% 162.11% -
  Horiz. % 214.21% 241.84% 284.47% 126.84% 90.53% 262.11% 100.00%
P/EPS 68.22 178.56 796.30 123.64 -23.05 161.54 225.64 -18.06%
  YoY % -61.79% -77.58% 544.05% 636.40% -114.27% -28.41% -
  Horiz. % 30.23% 79.13% 352.91% 54.80% -10.22% 71.59% 100.00%
EY 1.47 0.56 0.13 0.81 -4.34 0.62 0.44 22.25%
  YoY % 162.50% 330.77% -83.95% 118.66% -800.00% 40.91% -
  Horiz. % 334.09% 127.27% 29.55% 184.09% -986.36% 140.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.72 0.00 2.45 1.87 0.91 3.24 1.36 3.99%
  YoY % 0.00% 0.00% 31.02% 105.49% -71.91% 138.24% -
  Horiz. % 126.47% 0.00% 180.15% 137.50% 66.91% 238.24% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers