Highlights

[MRCB] YoY Quarter Result on 2008-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 24-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -46.60%    YoY -     -616.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 473,881 433,118 281,669 203,554 301,481 157,133 147,803 21.42%
  YoY % 9.41% 53.77% 38.38% -32.48% 91.86% 6.31% -
  Horiz. % 320.62% 293.04% 190.57% 137.72% 203.97% 106.31% 100.00%
PBT 46,561 49,289 23,365 -25,499 12,862 8,337 14,788 21.05%
  YoY % -5.53% 110.95% 191.63% -298.25% 54.28% -43.62% -
  Horiz. % 314.86% 333.30% 158.00% -172.43% 86.98% 56.38% 100.00%
Tax -10,590 -10,093 -9,914 -14,545 -18,902 4,133 -1,168 44.38%
  YoY % -4.92% -1.81% 31.84% 23.05% -557.34% 453.85% -
  Horiz. % 906.68% 864.13% 848.80% 1,245.29% 1,618.32% -353.85% 100.00%
NP 35,971 39,196 13,451 -40,044 -6,040 12,470 13,620 17.56%
  YoY % -8.23% 191.40% 133.59% -562.98% -148.44% -8.44% -
  Horiz. % 264.10% 287.78% 98.76% -294.01% -44.35% 91.56% 100.00%
NP to SH 30,132 41,502 12,412 -39,298 -5,488 19,293 14,705 12.69%
  YoY % -27.40% 234.37% 131.58% -616.07% -128.45% 31.20% -
  Horiz. % 204.91% 282.23% 84.41% -267.24% -37.32% 131.20% 100.00%
Tax Rate 22.74 % 20.48 % 42.43 % - % 146.96 % -49.57 % 7.90 % 19.26%
  YoY % 11.04% -51.73% 0.00% 0.00% 396.47% -727.47% -
  Horiz. % 287.85% 259.24% 537.09% 0.00% 1,860.25% -627.47% 100.00%
Total Cost 437,910 393,922 268,218 243,598 307,521 144,663 134,183 21.78%
  YoY % 11.17% 46.87% 10.11% -20.79% 112.58% 7.81% -
  Horiz. % 326.35% 293.57% 199.89% 181.54% 229.18% 107.81% 100.00%
Net Worth 1,379,424 1,282,287 670,429 635,302 710,695 441,089 481,494 19.17%
  YoY % 7.58% 91.26% 5.53% -10.61% 61.12% -8.39% -
  Horiz. % 286.49% 266.31% 139.24% 131.94% 147.60% 91.61% 100.00%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 27,782 20,682 9,059 - - - - -
  YoY % 34.33% 128.28% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 306.66% 228.28% 100.00% - - - -
Div Payout % 92.20 % 49.83 % 72.99 % - % - % - % - % -
  YoY % 85.03% -31.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 126.32% 68.27% 100.00% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,379,424 1,282,287 670,429 635,302 710,695 441,089 481,494 19.17%
  YoY % 7.58% 91.26% 5.53% -10.61% 61.12% -8.39% -
  Horiz. % 286.49% 266.31% 139.24% 131.94% 147.60% 91.61% 100.00%
NOSH 1,389,148 1,378,803 905,985 907,575 914,666 769,789 770,391 10.32%
  YoY % 0.75% 52.19% -0.18% -0.78% 18.82% -0.08% -
  Horiz. % 180.32% 178.97% 117.60% 117.81% 118.73% 99.92% 100.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.59 % 9.05 % 4.78 % -19.67 % -2.00 % 7.94 % 9.21 % -3.17%
  YoY % -16.13% 89.33% 124.30% -883.50% -125.19% -13.79% -
  Horiz. % 82.41% 98.26% 51.90% -213.57% -21.72% 86.21% 100.00%
ROE 2.18 % 3.24 % 1.85 % -6.19 % -0.77 % 4.37 % 3.05 % -5.44%
  YoY % -32.72% 75.14% 129.89% -703.90% -117.62% 43.28% -
  Horiz. % 71.48% 106.23% 60.66% -202.95% -25.25% 143.28% 100.00%
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 34.11 31.41 31.09 22.43 32.96 20.41 19.19 10.06%
  YoY % 8.60% 1.03% 38.61% -31.95% 61.49% 6.36% -
  Horiz. % 177.75% 163.68% 162.01% 116.88% 171.76% 106.36% 100.00%
EPS 2.17 3.01 1.37 -4.33 -0.60 2.51 1.91 2.15%
  YoY % -27.91% 119.71% 131.64% -621.67% -123.90% 31.41% -
  Horiz. % 113.61% 157.59% 71.73% -226.70% -31.41% 131.41% 100.00%
DPS 2.00 1.50 1.00 0.00 0.00 0.00 0.00 -
  YoY % 33.33% 50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 150.00% 100.00% - - - -
NAPS 0.9930 0.9300 0.7400 0.7000 0.7770 0.5730 0.6250 8.02%
  YoY % 6.77% 25.68% 5.71% -9.91% 35.60% -8.32% -
  Horiz. % 158.88% 148.80% 118.40% 112.00% 124.32% 91.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.74 9.82 6.38 4.61 6.83 3.56 3.35 21.42%
  YoY % 9.37% 53.92% 38.39% -32.50% 91.85% 6.27% -
  Horiz. % 320.60% 293.13% 190.45% 137.61% 203.88% 106.27% 100.00%
EPS 0.68 0.94 0.28 -0.89 -0.12 0.44 0.33 12.80%
  YoY % -27.66% 235.71% 131.46% -641.67% -127.27% 33.33% -
  Horiz. % 206.06% 284.85% 84.85% -269.70% -36.36% 133.33% 100.00%
DPS 0.63 0.47 0.21 0.00 0.00 0.00 0.00 -
  YoY % 34.04% 123.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 223.81% 100.00% - - - -
NAPS 0.3126 0.2906 0.1520 0.1440 0.1611 0.1000 0.1091 19.17%
  YoY % 7.57% 91.18% 5.56% -10.61% 61.10% -8.34% -
  Horiz. % 286.53% 266.36% 139.32% 131.99% 147.66% 91.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.1600 1.9900 1.3700 0.7000 2.5500 1.0400 0.5400 -
P/RPS 6.33 6.34 4.41 3.12 7.74 5.09 2.81 14.49%
  YoY % -0.16% 43.76% 41.35% -59.69% 52.06% 81.14% -
  Horiz. % 225.27% 225.62% 156.94% 111.03% 275.44% 181.14% 100.00%
P/EPS 99.58 66.11 100.00 -16.17 -425.00 41.50 28.29 23.32%
  YoY % 50.63% -33.89% 718.43% 96.20% -1,124.10% 46.69% -
  Horiz. % 352.00% 233.69% 353.48% -57.16% -1,502.30% 146.69% 100.00%
EY 1.00 1.51 1.00 -6.19 -0.24 2.41 3.53 -18.95%
  YoY % -33.77% 51.00% 116.16% -2,479.17% -109.96% -31.73% -
  Horiz. % 28.33% 42.78% 28.33% -175.35% -6.80% 68.27% 100.00%
DY 0.93 0.75 0.73 0.00 0.00 0.00 0.00 -
  YoY % 24.00% 2.74% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.40% 102.74% 100.00% - - - -
P/NAPS 2.18 2.14 1.85 1.00 3.28 1.82 0.86 16.76%
  YoY % 1.87% 15.68% 85.00% -69.51% 80.22% 111.63% -
  Horiz. % 253.49% 248.84% 215.12% 116.28% 381.40% 211.63% 100.00%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 08/02/12 09/02/11 23/02/10 24/02/09 26/02/08 27/02/07 24/02/06 -
Price 2.2400 2.2100 1.3700 0.8600 2.0500 1.8300 0.5700 -
P/RPS 6.57 7.04 4.41 3.83 6.22 8.97 2.97 14.14%
  YoY % -6.68% 59.64% 15.14% -38.42% -30.66% 202.02% -
  Horiz. % 221.21% 237.04% 148.48% 128.96% 209.43% 302.02% 100.00%
P/EPS 103.27 73.42 100.00 -19.86 -341.67 73.02 29.86 22.96%
  YoY % 40.66% -26.58% 603.52% 94.19% -567.91% 144.54% -
  Horiz. % 345.85% 245.88% 334.90% -66.51% -1,144.24% 244.54% 100.00%
EY 0.97 1.36 1.00 -5.03 -0.29 1.37 3.35 -18.66%
  YoY % -28.68% 36.00% 119.88% -1,634.48% -121.17% -59.10% -
  Horiz. % 28.96% 40.60% 29.85% -150.15% -8.66% 40.90% 100.00%
DY 0.89 0.68 0.73 0.00 0.00 0.00 0.00 -
  YoY % 30.88% -6.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.92% 93.15% 100.00% - - - -
P/NAPS 2.26 2.38 1.85 1.23 2.64 3.19 0.91 16.36%
  YoY % -5.04% 28.65% 50.41% -53.41% -17.24% 250.55% -
  Horiz. % 248.35% 261.54% 203.30% 135.16% 290.11% 350.55% 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

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers