Highlights

[MRCB] YoY 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 -     -138.89%    YoY -     -128.45%
Quarter Report


View:


Show?  YoY % Horiz. %

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 433,118 281,669 203,554 301,481 157,133 147,803 59,591 39.16%
  YoY % 53.77% 38.38% -32.48% 91.86% 6.31% 148.03% -
  Horiz. % 726.82% 472.67% 341.59% 505.92% 263.69% 248.03% 100.00%
PBT 49,289 23,365 -25,499 12,862 8,337 14,788 -5,237 -
  YoY % 110.95% 191.63% -298.25% 54.28% -43.62% 382.38% -
  Horiz. % -941.17% -446.15% 486.90% -245.60% -159.19% -282.38% 100.00%
Tax -10,093 -9,914 -14,545 -18,902 4,133 -1,168 22,283 -
  YoY % -1.81% 31.84% 23.05% -557.34% 453.85% -105.24% -
  Horiz. % -45.29% -44.49% -65.27% -84.83% 18.55% -5.24% 100.00%
NP 39,196 13,451 -40,044 -6,040 12,470 13,620 17,046 14.88%
  YoY % 191.40% 133.59% -562.98% -148.44% -8.44% -20.10% -
  Horiz. % 229.94% 78.91% -234.92% -35.43% 73.15% 79.90% 100.00%
NP to SH 41,502 12,412 -39,298 -5,488 19,293 14,705 17,046 15.98%
  YoY % 234.37% 131.58% -616.07% -128.45% 31.20% -13.73% -
  Horiz. % 243.47% 72.81% -230.54% -32.20% 113.18% 86.27% 100.00%
Tax Rate 20.48 % 42.43 % - % 146.96 % -49.57 % 7.90 % - % -
  YoY % -51.73% 0.00% 0.00% 396.47% -727.47% 0.00% -
  Horiz. % 259.24% 537.09% 0.00% 1,860.25% -627.47% 100.00% -
Total Cost 393,922 268,218 243,598 307,521 144,663 134,183 42,545 44.88%
  YoY % 46.87% 10.11% -20.79% 112.58% 7.81% 215.39% -
  Horiz. % 925.89% 630.43% 572.57% 722.81% 340.02% 315.39% 100.00%
Net Worth 1,282,287 670,429 635,302 710,695 441,089 481,494 445,269 19.27%
  YoY % 91.26% 5.53% -10.61% 61.12% -8.39% 8.14% -
  Horiz. % 287.98% 150.57% 142.68% 159.61% 99.06% 108.14% 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 20,682 9,059 - - - - - -
  YoY % 128.28% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 228.28% 100.00% - - - - -
Div Payout % 49.83 % 72.99 % - % - % - % - % - % -
  YoY % -31.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.27% 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 1,282,287 670,429 635,302 710,695 441,089 481,494 445,269 19.27%
  YoY % 91.26% 5.53% -10.61% 61.12% -8.39% 8.14% -
  Horiz. % 287.98% 150.57% 142.68% 159.61% 99.06% 108.14% 100.00%
NOSH 1,378,803 905,985 907,575 914,666 769,789 770,391 767,837 10.24%
  YoY % 52.19% -0.18% -0.78% 18.82% -0.08% 0.33% -
  Horiz. % 179.57% 117.99% 118.20% 119.12% 100.25% 100.33% 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 9.05 % 4.78 % -19.67 % -2.00 % 7.94 % 9.21 % 28.60 % -17.44%
  YoY % 89.33% 124.30% -883.50% -125.19% -13.79% -67.80% -
  Horiz. % 31.64% 16.71% -68.78% -6.99% 27.76% 32.20% 100.00%
ROE 3.24 % 1.85 % -6.19 % -0.77 % 4.37 % 3.05 % 3.83 % -2.75%
  YoY % 75.14% 129.89% -703.90% -117.62% 43.28% -20.37% -
  Horiz. % 84.60% 48.30% -161.62% -20.10% 114.10% 79.63% 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 31.41 31.09 22.43 32.96 20.41 19.19 7.76 26.23%
  YoY % 1.03% 38.61% -31.95% 61.49% 6.36% 147.29% -
  Horiz. % 404.77% 400.64% 289.05% 424.74% 263.02% 247.29% 100.00%
EPS 3.01 1.37 -4.33 -0.60 2.51 1.91 2.22 5.20%
  YoY % 119.71% 131.64% -621.67% -123.90% 31.41% -13.96% -
  Horiz. % 135.59% 61.71% -195.05% -27.03% 113.06% 86.04% 100.00%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 50.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 150.00% 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 9.82 6.38 4.61 6.83 3.56 3.35 1.35 39.18%
  YoY % 53.92% 38.39% -32.50% 91.85% 6.27% 148.15% -
  Horiz. % 727.41% 472.59% 341.48% 505.93% 263.70% 248.15% 100.00%
EPS 0.94 0.28 -0.89 -0.12 0.44 0.33 0.39 15.78%
  YoY % 235.71% 131.46% -641.67% -127.27% 33.33% -15.38% -
  Horiz. % 241.03% 71.79% -228.21% -30.77% 112.82% 84.62% 100.00%
DPS 0.47 0.21 0.00 0.00 0.00 0.00 0.00 -
  YoY % 123.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 223.81% 100.00% - - - - -
NAPS 0.2906 0.1520 0.1440 0.1611 0.1000 0.1091 0.1009 19.27%
  YoY % 91.18% 5.56% -10.61% 61.10% -8.34% 8.13% -
  Horiz. % 288.01% 150.64% 142.72% 159.66% 99.11% 108.13% 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 6.34 4.41 3.12 7.74 5.09 2.81 9.92 -7.19%
  YoY % 43.76% 41.35% -59.69% 52.06% 81.14% -71.67% -
  Horiz. % 63.91% 44.46% 31.45% 78.02% 51.31% 28.33% 100.00%
P/EPS 66.11 100.00 -16.17 -425.00 41.50 28.29 34.68 11.35%
  YoY % -33.89% 718.43% 96.20% -1,124.10% 46.69% -18.43% -
  Horiz. % 190.63% 288.35% -46.63% -1,225.49% 119.67% 81.57% 100.00%
EY 1.51 1.00 -6.19 -0.24 2.41 3.53 2.88 -10.20%
  YoY % 51.00% 116.16% -2,479.17% -109.96% -31.73% 22.57% -
  Horiz. % 52.43% 34.72% -214.93% -8.33% 83.68% 122.57% 100.00%
DY 0.75 0.73 0.00 0.00 0.00 0.00 0.00 -
  YoY % 2.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.74% 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 7.04 4.41 3.83 6.22 8.97 2.97 9.02 -4.04%
  YoY % 59.64% 15.14% -38.42% -30.66% 202.02% -67.07% -
  Horiz. % 78.05% 48.89% 42.46% 68.96% 99.45% 32.93% 100.00%
P/EPS 73.42 100.00 -19.86 -341.67 73.02 29.86 31.53 15.12%
  YoY % -26.58% 603.52% 94.19% -567.91% 144.54% -5.30% -
  Horiz. % 232.86% 317.16% -62.99% -1,083.63% 231.59% 94.70% 100.00%
EY 1.36 1.00 -5.03 -0.29 1.37 3.35 3.17 -13.15%
  YoY % 36.00% 119.88% -1,634.48% -121.17% -59.10% 5.68% -
  Horiz. % 42.90% 31.55% -158.68% -9.15% 43.22% 105.68% 100.00%
DY 0.68 0.73 0.00 0.00 0.00 0.00 0.00 -
  YoY % -6.85% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.15% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers