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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

484  338  445  743 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.0750.00 
 AIRASIA 0.75+0.02 
 LAMBO 0.010.00 
 EKOVEST 0.38+0.01 
 HIBISCS 0.325-0.01 
 HSI-C9J 0.205+0.015 
 ARMADA 0.1350.00 
 SANICHI 0.045+0.005 
 VELESTO 0.110.00 
 JAKS 0.73+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. This stock will do VERY well in the near term as the best is yet to come! Trend Trading 2030
2. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. Genting Bhd - It’s Really Cheap; BUY Kenanga Research & Investment
5. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
6. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. Genting Malaysia - Place Your Bet When Banker Gets Hit Kenanga Research & Investment
Partners & Brokers