Highlights

[MRCB] YoY Quarter Result on 2009-12-31 [#4]

Stock [MRCB]: MALAYSIAN RESOURCES CORP BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     23.91%    YoY -     131.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 303,075 473,881 433,118 281,669 203,554 301,481 157,133 11.56%
  YoY % -36.04% 9.41% 53.77% 38.38% -32.48% 91.86% -
  Horiz. % 192.88% 301.58% 275.64% 179.26% 129.54% 191.86% 100.00%
PBT 32,418 46,561 49,289 23,365 -25,499 12,862 8,337 25.37%
  YoY % -30.38% -5.53% 110.95% 191.63% -298.25% 54.28% -
  Horiz. % 388.84% 558.49% 591.21% 280.26% -305.85% 154.28% 100.00%
Tax -23,345 -10,590 -10,093 -9,914 -14,545 -18,902 4,133 -
  YoY % -120.44% -4.92% -1.81% 31.84% 23.05% -557.34% -
  Horiz. % -564.84% -256.23% -244.21% -239.87% -351.92% -457.34% 100.00%
NP 9,073 35,971 39,196 13,451 -40,044 -6,040 12,470 -5.16%
  YoY % -74.78% -8.23% 191.40% 133.59% -562.98% -148.44% -
  Horiz. % 72.76% 288.46% 314.32% 107.87% -321.12% -48.44% 100.00%
NP to SH -2,972 30,132 41,502 12,412 -39,298 -5,488 19,293 -
  YoY % -109.86% -27.40% 234.37% 131.58% -616.07% -128.45% -
  Horiz. % -15.40% 156.18% 215.11% 64.33% -203.69% -28.45% 100.00%
Tax Rate 72.01 % 22.74 % 20.48 % 42.43 % - % 146.96 % -49.57 % -
  YoY % 216.67% 11.04% -51.73% 0.00% 0.00% 396.47% -
  Horiz. % -145.27% -45.87% -41.32% -85.60% 0.00% -296.47% 100.00%
Total Cost 294,002 437,910 393,922 268,218 243,598 307,521 144,663 12.53%
  YoY % -32.86% 11.17% 46.87% 10.11% -20.79% 112.58% -
  Horiz. % 203.23% 302.71% 272.30% 185.41% 168.39% 212.58% 100.00%
Net Worth 1,446,373 1,379,424 1,282,287 670,429 635,302 710,695 441,089 21.87%
  YoY % 4.85% 7.58% 91.26% 5.53% -10.61% 61.12% -
  Horiz. % 327.91% 312.73% 290.71% 151.99% 144.03% 161.12% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 28,304 27,782 20,682 9,059 - - - -
  YoY % 1.88% 34.33% 128.28% 0.00% 0.00% 0.00% -
  Horiz. % 312.42% 306.66% 228.28% 100.00% - - -
Div Payout % - % 92.20 % 49.83 % 72.99 % - % - % - % -
  YoY % 0.00% 85.03% -31.73% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.32% 68.27% 100.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,446,373 1,379,424 1,282,287 670,429 635,302 710,695 441,089 21.87%
  YoY % 4.85% 7.58% 91.26% 5.53% -10.61% 61.12% -
  Horiz. % 327.91% 312.73% 290.71% 151.99% 144.03% 161.12% 100.00%
NOSH 1,415,238 1,389,148 1,378,803 905,985 907,575 914,666 769,789 10.67%
  YoY % 1.88% 0.75% 52.19% -0.18% -0.78% 18.82% -
  Horiz. % 183.85% 180.46% 179.11% 117.69% 117.90% 118.82% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.99 % 7.59 % 9.05 % 4.78 % -19.67 % -2.00 % 7.94 % -15.01%
  YoY % -60.61% -16.13% 89.33% 124.30% -883.50% -125.19% -
  Horiz. % 37.66% 95.59% 113.98% 60.20% -247.73% -25.19% 100.00%
ROE -0.21 % 2.18 % 3.24 % 1.85 % -6.19 % -0.77 % 4.37 % -
  YoY % -109.63% -32.72% 75.14% 129.89% -703.90% -117.62% -
  Horiz. % -4.81% 49.89% 74.14% 42.33% -141.65% -17.62% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.42 34.11 31.41 31.09 22.43 32.96 20.41 0.81%
  YoY % -37.20% 8.60% 1.03% 38.61% -31.95% 61.49% -
  Horiz. % 104.95% 167.12% 153.90% 152.33% 109.90% 161.49% 100.00%
EPS -0.21 2.17 3.01 1.37 -4.33 -0.60 2.51 -
  YoY % -109.68% -27.91% 119.71% 131.64% -621.67% -123.90% -
  Horiz. % -8.37% 86.45% 119.92% 54.58% -172.51% -23.90% 100.00%
DPS 2.00 2.00 1.50 1.00 0.00 0.00 0.00 -
  YoY % 0.00% 33.33% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 150.00% 100.00% - - -
NAPS 1.0220 0.9930 0.9300 0.7400 0.7000 0.7770 0.5730 10.11%
  YoY % 2.92% 6.77% 25.68% 5.71% -9.91% 35.60% -
  Horiz. % 178.36% 173.30% 162.30% 129.14% 122.16% 135.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.87 10.74 9.82 6.38 4.61 6.83 3.56 11.57%
  YoY % -36.03% 9.37% 53.92% 38.39% -32.50% 91.85% -
  Horiz. % 192.98% 301.69% 275.84% 179.21% 129.49% 191.85% 100.00%
EPS -0.07 0.68 0.94 0.28 -0.89 -0.12 0.44 -
  YoY % -110.29% -27.66% 235.71% 131.46% -641.67% -127.27% -
  Horiz. % -15.91% 154.55% 213.64% 63.64% -202.27% -27.27% 100.00%
DPS 0.64 0.63 0.47 0.21 0.00 0.00 0.00 -
  YoY % 1.59% 34.04% 123.81% 0.00% 0.00% 0.00% -
  Horiz. % 304.76% 300.00% 223.81% 100.00% - - -
NAPS 0.3278 0.3126 0.2906 0.1520 0.1440 0.1611 0.1000 21.86%
  YoY % 4.86% 7.57% 91.18% 5.56% -10.61% 61.10% -
  Horiz. % 327.80% 312.60% 290.60% 152.00% 144.00% 161.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.5500 2.1600 1.9900 1.3700 0.7000 2.5500 1.0400 -
P/RPS 7.24 6.33 6.34 4.41 3.12 7.74 5.09 6.04%
  YoY % 14.38% -0.16% 43.76% 41.35% -59.69% 52.06% -
  Horiz. % 142.24% 124.36% 124.56% 86.64% 61.30% 152.06% 100.00%
P/EPS -738.10 99.58 66.11 100.00 -16.17 -425.00 41.50 -
  YoY % -841.21% 50.63% -33.89% 718.43% 96.20% -1,124.10% -
  Horiz. % -1,778.55% 239.95% 159.30% 240.96% -38.96% -1,024.10% 100.00%
EY -0.14 1.00 1.51 1.00 -6.19 -0.24 2.41 -
  YoY % -114.00% -33.77% 51.00% 116.16% -2,479.17% -109.96% -
  Horiz. % -5.81% 41.49% 62.66% 41.49% -256.85% -9.96% 100.00%
DY 1.29 0.93 0.75 0.73 0.00 0.00 0.00 -
  YoY % 38.71% 24.00% 2.74% 0.00% 0.00% 0.00% -
  Horiz. % 176.71% 127.40% 102.74% 100.00% - - -
P/NAPS 1.52 2.18 2.14 1.85 1.00 3.28 1.82 -2.95%
  YoY % -30.28% 1.87% 15.68% 85.00% -69.51% 80.22% -
  Horiz. % 83.52% 119.78% 117.58% 101.65% 54.95% 180.22% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 08/02/12 09/02/11 23/02/10 24/02/09 26/02/08 27/02/07 -
Price 1.2700 2.2400 2.2100 1.3700 0.8600 2.0500 1.8300 -
P/RPS 5.93 6.57 7.04 4.41 3.83 6.22 8.97 -6.66%
  YoY % -9.74% -6.68% 59.64% 15.14% -38.42% -30.66% -
  Horiz. % 66.11% 73.24% 78.48% 49.16% 42.70% 69.34% 100.00%
P/EPS -604.76 103.27 73.42 100.00 -19.86 -341.67 73.02 -
  YoY % -685.61% 40.66% -26.58% 603.52% 94.19% -567.91% -
  Horiz. % -828.21% 141.43% 100.55% 136.95% -27.20% -467.91% 100.00%
EY -0.17 0.97 1.36 1.00 -5.03 -0.29 1.37 -
  YoY % -117.53% -28.68% 36.00% 119.88% -1,634.48% -121.17% -
  Horiz. % -12.41% 70.80% 99.27% 72.99% -367.15% -21.17% 100.00%
DY 1.57 0.89 0.68 0.73 0.00 0.00 0.00 -
  YoY % 76.40% 30.88% -6.85% 0.00% 0.00% 0.00% -
  Horiz. % 215.07% 121.92% 93.15% 100.00% - - -
P/NAPS 1.24 2.26 2.38 1.85 1.23 2.64 3.19 -14.56%
  YoY % -45.13% -5.04% 28.65% 50.41% -53.41% -17.24% -
  Horiz. % 38.87% 70.85% 74.61% 57.99% 38.56% 82.76% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers