Highlights

[MRCB] YoY TTM 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 -     302.65%    YoY -     161.13%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,273,019 1,216,571 1,067,579 921,616 788,552 903,702 527,929 15.78%
  YoY % 4.64% 13.96% 15.84% 16.87% -12.74% 71.18% -
  Horiz. % 241.13% 230.44% 202.22% 174.57% 149.37% 171.18% 100.00%
PBT 134,002 114,236 97,575 46,492 -42,155 69,831 30,266 28.11%
  YoY % 17.30% 17.08% 109.87% 210.29% -160.37% 130.72% -
  Horiz. % 442.75% 377.44% 322.39% 153.61% -139.28% 230.72% 100.00%
Tax -42,835 -15,326 -23,781 -9,009 -19,559 -25,954 2,907 -
  YoY % -179.49% 35.55% -163.97% 53.94% 24.64% -992.81% -
  Horiz. % -1,473.51% -527.21% -818.06% -309.91% -672.82% -892.81% 100.00%
NP 91,167 98,910 73,794 37,483 -61,714 43,877 33,173 18.33%
  YoY % -7.83% 34.04% 96.87% 160.74% -240.65% 32.27% -
  Horiz. % 274.82% 298.16% 222.45% 112.99% -186.04% 132.27% 100.00%
NP to SH 60,122 84,448 67,269 34,624 -56,638 40,745 33,784 10.07%
  YoY % -28.81% 25.54% 94.28% 161.13% -239.01% 20.60% -
  Horiz. % 177.96% 249.96% 199.11% 102.49% -167.65% 120.60% 100.00%
Tax Rate 31.97 % 13.42 % 24.37 % 19.38 % - % 37.17 % -9.60 % -
  YoY % 138.23% -44.93% 25.75% 0.00% 0.00% 487.19% -
  Horiz. % -333.02% -139.79% -253.85% -201.87% 0.00% -387.19% 100.00%
Total Cost 1,181,852 1,117,661 993,785 884,133 850,266 859,825 494,756 15.60%
  YoY % 5.74% 12.47% 12.40% 3.98% -1.11% 73.79% -
  Horiz. % 238.88% 225.90% 200.86% 178.70% 171.86% 173.79% 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 0 0 0 -
  YoY % 1.88% 34.33% 128.28% 0.00% 0.00% 0.00% -
  Horiz. % 312.42% 306.66% 228.28% 100.00% - - -
Div Payout % 47.08 % 32.90 % 30.75 % 26.17 % - % - % - % -
  YoY % 43.10% 6.99% 17.50% 0.00% 0.00% 0.00% -
  Horiz. % 179.90% 125.72% 117.50% 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 7.16 % 8.13 % 6.91 % 4.07 % -7.83 % 4.86 % 6.28 % 2.21%
  YoY % -11.93% 17.66% 69.78% 151.98% -261.11% -22.61% -
  Horiz. % 114.01% 129.46% 110.03% 64.81% -124.68% 77.39% 100.00%
ROE 4.16 % 6.12 % 5.25 % 5.16 % -8.92 % 5.73 % 7.66 % -9.67%
  YoY % -32.03% 16.57% 1.74% 157.85% -255.67% -25.20% -
  Horiz. % 54.31% 79.90% 68.54% 67.36% -116.45% 74.80% 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 89.95 87.58 77.43 101.73 86.89 98.80 68.58 4.62%
  YoY % 2.71% 13.11% -23.89% 17.08% -12.05% 44.07% -
  Horiz. % 131.16% 127.70% 112.90% 148.34% 126.70% 144.07% 100.00%
EPS 4.25 6.08 4.88 3.82 -6.24 4.45 4.39 -0.54%
  YoY % -30.10% 24.59% 27.75% 161.22% -240.22% 1.37% -
  Horiz. % 96.81% 138.50% 111.16% 87.02% -142.14% 101.37% 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 28.85 27.57 24.20 20.89 17.87 20.48 11.97 15.78%
  YoY % 4.64% 13.93% 15.84% 16.90% -12.74% 71.09% -
  Horiz. % 241.02% 230.33% 202.17% 174.52% 149.29% 171.09% 100.00%
EPS 1.36 1.91 1.52 0.78 -1.28 0.92 0.77 9.94%
  YoY % -28.80% 25.66% 94.87% 160.94% -239.13% 19.48% -
  Horiz. % 176.62% 248.05% 197.40% 101.30% -166.23% 119.48% 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 1.72 2.47 2.57 1.35 0.81 2.58 1.52 2.08%
  YoY % -30.36% -3.89% 90.37% 66.67% -68.60% 69.74% -
  Horiz. % 113.16% 162.50% 169.08% 88.82% 53.29% 169.74% 100.00%
P/EPS 36.49 35.53 40.79 35.85 -11.22 57.24 23.70 7.45%
  YoY % 2.70% -12.90% 13.78% 419.52% -119.60% 141.52% -
  Horiz. % 153.97% 149.92% 172.11% 151.27% -47.34% 241.52% 100.00%
EY 2.74 2.81 2.45 2.79 -8.92 1.75 4.22 -6.94%
  YoY % -2.49% 14.69% -12.19% 131.28% -609.71% -58.53% -
  Horiz. % 64.93% 66.59% 58.06% 66.11% -211.37% 41.47% 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 1.41 2.56 2.85 1.35 0.99 2.07 2.67 -10.09%
  YoY % -44.92% -10.18% 111.11% 36.36% -52.17% -22.47% -
  Horiz. % 52.81% 95.88% 106.74% 50.56% 37.08% 77.53% 100.00%
P/EPS 29.90 36.85 45.30 35.85 -13.78 46.02 41.70 -5.39%
  YoY % -18.86% -18.65% 26.36% 360.16% -129.94% 10.36% -
  Horiz. % 71.70% 88.37% 108.63% 85.97% -33.05% 110.36% 100.00%
EY 3.35 2.71 2.21 2.79 -7.26 2.17 2.40 5.71%
  YoY % 23.62% 22.62% -20.79% 138.43% -434.56% -9.58% -
  Horiz. % 139.58% 112.92% 92.08% 116.25% -302.50% 90.42% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers