Highlights

[MRCB] YoY Quarter Result on 2006-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 27-Feb-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 31-Dec-2006  [#4]
Profit Trend QoQ -     536.73%    YoY -     31.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Revenue 281,669 203,554 301,481 157,133 147,803 59,591 90,319 19.65%
  YoY % 38.38% -32.48% 91.86% 6.31% 148.03% -34.02% -
  Horiz. % 311.86% 225.37% 333.80% 173.98% 163.65% 65.98% 100.00%
PBT 23,365 -25,499 12,862 8,337 14,788 -5,237 -18,837 -
  YoY % 191.63% -298.25% 54.28% -43.62% 382.38% 72.20% -
  Horiz. % -124.04% 135.37% -68.28% -44.26% -78.51% 27.80% 100.00%
Tax -9,914 -14,545 -18,902 4,133 -1,168 22,283 -2,755 22.38%
  YoY % 31.84% 23.05% -557.34% 453.85% -105.24% 908.82% -
  Horiz. % 359.85% 527.95% 686.10% -150.02% 42.40% -808.82% 100.00%
NP 13,451 -40,044 -6,040 12,470 13,620 17,046 -21,592 -
  YoY % 133.59% -562.98% -148.44% -8.44% -20.10% 178.95% -
  Horiz. % -62.30% 185.46% 27.97% -57.75% -63.08% -78.95% 100.00%
NP to SH 12,412 -39,298 -5,488 19,293 14,705 17,046 -21,592 -
  YoY % 131.58% -616.07% -128.45% 31.20% -13.73% 178.95% -
  Horiz. % -57.48% 182.00% 25.42% -89.35% -68.10% -78.95% 100.00%
Tax Rate 42.43 % - % 146.96 % -49.57 % 7.90 % - % - % -
  YoY % 0.00% 0.00% 396.47% -727.47% 0.00% 0.00% -
  Horiz. % 537.09% 0.00% 1,860.25% -627.47% 100.00% - -
Total Cost 268,218 243,598 307,521 144,663 134,183 42,545 111,911 14.78%
  YoY % 10.11% -20.79% 112.58% 7.81% 215.39% -61.98% -
  Horiz. % 239.67% 217.67% 274.79% 129.27% 119.90% 38.02% 100.00%
Net Worth 670,429 635,302 710,695 441,089 481,494 445,269 720,060 -1.12%
  YoY % 5.53% -10.61% 61.12% -8.39% 8.14% -38.16% -
  Horiz. % 93.11% 88.23% 98.70% 61.26% 66.87% 61.84% 100.00%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Div 9,059 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 72.99 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Net Worth 670,429 635,302 710,695 441,089 481,494 445,269 720,060 -1.12%
  YoY % 5.53% -10.61% 61.12% -8.39% 8.14% -38.16% -
  Horiz. % 93.11% 88.23% 98.70% 61.26% 66.87% 61.84% 100.00%
NOSH 905,985 907,575 914,666 769,789 770,391 767,837 1,090,505 -2.88%
  YoY % -0.18% -0.78% 18.82% -0.08% 0.33% -29.59% -
  Horiz. % 83.08% 83.23% 83.88% 70.59% 70.65% 70.41% 100.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
NP Margin 4.78 % -19.67 % -2.00 % 7.94 % 9.21 % 28.60 % -23.91 % -
  YoY % 124.30% -883.50% -125.19% -13.79% -67.80% 219.62% -
  Horiz. % -19.99% 82.27% 8.36% -33.21% -38.52% -119.62% 100.00%
ROE 1.85 % -6.19 % -0.77 % 4.37 % 3.05 % 3.83 % -3.00 % -
  YoY % 129.89% -703.90% -117.62% 43.28% -20.37% 227.67% -
  Horiz. % -61.67% 206.33% 25.67% -145.67% -101.67% -127.67% 100.00%
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
RPS 31.09 22.43 32.96 20.41 19.19 7.76 8.28 23.21%
  YoY % 38.61% -31.95% 61.49% 6.36% 147.29% -6.28% -
  Horiz. % 375.48% 270.89% 398.07% 246.50% 231.76% 93.72% 100.00%
EPS 1.37 -4.33 -0.60 2.51 1.91 2.22 -1.98 -
  YoY % 131.64% -621.67% -123.90% 31.41% -13.96% 212.12% -
  Horiz. % -69.19% 218.69% 30.30% -126.77% -96.46% -112.12% 100.00%
DPS 1.00 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. % 100.00% - - - - - -
NAPS 0.7400 0.7000 0.7770 0.5730 0.6250 0.5799 0.6603 1.81%
  YoY % 5.71% -9.91% 35.60% -8.32% 7.78% -12.18% -
  Horiz. % 112.07% 106.01% 117.67% 86.78% 94.65% 87.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
RPS 6.38 4.61 6.83 3.56 3.35 1.35 2.05 19.61%
  YoY % 38.39% -32.50% 91.85% 6.27% 148.15% -34.15% -
  Horiz. % 311.22% 224.88% 333.17% 173.66% 163.41% 65.85% 100.00%
EPS 0.28 -0.89 -0.12 0.44 0.33 0.39 -0.49 -
  YoY % 131.46% -641.67% -127.27% 33.33% -15.38% 179.59% -
  Horiz. % -57.14% 181.63% 24.49% -89.80% -67.35% -79.59% 100.00%
DPS 0.21 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. % 100.00% - - - - - -
NAPS 0.1520 0.1440 0.1611 0.1000 0.1091 0.1009 0.1632 -1.12%
  YoY % 5.56% -10.61% 61.10% -8.34% 8.13% -38.17% -
  Horiz. % 93.14% 88.24% 98.71% 61.27% 66.85% 61.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 29/08/03 -
Price 1.3700 0.7000 2.5500 1.0400 0.5400 0.7700 0.9500 -
P/RPS 4.41 3.12 7.74 5.09 2.81 9.92 11.47 -14.00%
  YoY % 41.35% -59.69% 52.06% 81.14% -71.67% -13.51% -
  Horiz. % 38.45% 27.20% 67.48% 44.38% 24.50% 86.49% 100.00%
P/EPS 100.00 -16.17 -425.00 41.50 28.29 34.68 -47.98 -
  YoY % 718.43% 96.20% -1,124.10% 46.69% -18.43% 172.28% -
  Horiz. % -208.42% 33.70% 885.79% -86.49% -58.96% -72.28% 100.00%
EY 1.00 -6.19 -0.24 2.41 3.53 2.88 -2.08 -
  YoY % 116.16% -2,479.17% -109.96% -31.73% 22.57% 238.46% -
  Horiz. % -48.08% 297.60% 11.54% -115.87% -169.71% -138.46% 100.00%
DY 0.73 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. % 100.00% - - - - - -
P/NAPS 1.85 1.00 3.28 1.82 0.86 1.33 1.44 4.03%
  YoY % 85.00% -69.51% 80.22% 111.63% -35.34% -7.64% -
  Horiz. % 128.47% 69.44% 227.78% 126.39% 59.72% 92.36% 100.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Date 23/02/10 24/02/09 26/02/08 27/02/07 24/02/06 02/03/05 29/10/03 -
Price 1.3700 0.8600 2.0500 1.8300 0.5700 0.7000 1.0500 -
P/RPS 4.41 3.83 6.22 8.97 2.97 9.02 12.68 -15.35%
  YoY % 15.14% -38.42% -30.66% 202.02% -67.07% -28.86% -
  Horiz. % 34.78% 30.21% 49.05% 70.74% 23.42% 71.14% 100.00%
P/EPS 100.00 -19.86 -341.67 73.02 29.86 31.53 -53.03 -
  YoY % 603.52% 94.19% -567.91% 144.54% -5.30% 159.46% -
  Horiz. % -188.57% 37.45% 644.30% -137.70% -56.31% -59.46% 100.00%
EY 1.00 -5.03 -0.29 1.37 3.35 3.17 -1.89 -
  YoY % 119.88% -1,634.48% -121.17% -59.10% 5.68% 267.72% -
  Horiz. % -52.91% 266.14% 15.34% -72.49% -177.25% -167.72% 100.00%
DY 0.73 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. % 100.00% - - - - - -
P/NAPS 1.85 1.23 2.64 3.19 0.91 1.21 1.59 2.42%
  YoY % 50.41% -53.41% -17.24% 250.55% -24.79% -23.90% -
  Horiz. % 116.35% 77.36% 166.04% 200.63% 57.23% 76.10% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

460  366  652  1064 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.305+0.005 
 FINTEC 0.0750.00 
 KEYASIC 0.105+0.015 
 DNEX-WD 0.060.00 
 PBBANK 4.53+0.27 
 QES 0.40+0.035 
 MLAB 0.075+0.01 
 PHB 0.0250.00 
 PBBANK-C57 0.18+0.04 
 KSTAR 0.17-0.005 

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. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
4. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS