[MRCB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 35.72%
YoY- 25.77%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 803,986 903,702 759,354 710,457 704,719 527,929 518,599 33.91%
PBT 75,688 69,831 65,306 50,689 23,559 30,266 36,717 61.90%
Tax -29,596 -25,954 -2,920 -3,936 2,797 2,907 -2,394 433.83%
NP 46,092 43,877 62,386 46,753 26,356 33,173 34,323 21.69%
-
NP to SH 42,605 40,745 65,525 54,445 40,116 33,784 29,196 28.62%
-
Tax Rate 39.10% 37.17% 4.47% 7.76% -11.87% -9.60% 6.52% -
Total Cost 757,894 859,825 696,968 663,704 678,363 494,756 484,276 34.75%
-
Net Worth 720,503 710,695 702,786 633,475 473,667 441,089 501,970 27.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 720,503 710,695 702,786 633,475 473,667 441,089 501,970 27.21%
NOSH 907,777 914,666 904,487 849,163 778,545 769,789 776,923 10.92%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.73% 4.86% 8.22% 6.58% 3.74% 6.28% 6.62% -
ROE 5.91% 5.73% 9.32% 8.59% 8.47% 7.66% 5.82% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 88.57 98.80 83.95 83.67 90.52 68.58 66.75 20.73%
EPS 4.69 4.45 7.24 6.41 5.15 4.39 3.76 15.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7937 0.777 0.777 0.746 0.6084 0.573 0.6461 14.68%
Adjusted Per Share Value based on latest NOSH - 849,163
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.00 20.23 17.00 15.90 15.77 11.82 11.61 33.91%
EPS 0.95 0.91 1.47 1.22 0.90 0.76 0.65 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1613 0.1591 0.1573 0.1418 0.106 0.0987 0.1124 27.19%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.36 2.55 2.51 2.71 2.24 1.04 0.78 -
P/RPS 1.54 2.58 2.99 3.24 2.47 1.52 1.17 20.08%
P/EPS 28.98 57.24 34.65 42.27 43.47 23.70 20.76 24.87%
EY 3.45 1.75 2.89 2.37 2.30 4.22 4.82 -19.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.28 3.23 3.63 3.68 1.82 1.21 25.90%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 26/02/08 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 -
Price 1.52 2.05 2.52 2.35 2.22 1.83 0.88 -
P/RPS 1.72 2.07 3.00 2.81 2.45 2.67 1.32 19.27%
P/EPS 32.39 46.02 34.79 36.65 43.08 41.70 23.42 24.10%
EY 3.09 2.17 2.87 2.73 2.32 2.40 4.27 -19.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.64 3.24 3.15 3.65 3.19 1.36 25.82%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment