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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers