[MRCB] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 24.27%
YoY- -398.01%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 958,698 921,616 843,501 765,773 764,060 788,552 886,479 5.36%
PBT 59,462 46,492 -2,372 -40,343 -58,631 -42,155 -3,794 -
Tax -11,413 -9,009 -13,640 -13,602 -16,926 -19,559 -23,915 -38.95%
NP 48,049 37,483 -16,012 -53,945 -75,557 -61,714 -27,709 -
-
NP to SH 44,318 34,624 -17,086 -53,910 -71,191 -56,638 -22,827 -
-
Tax Rate 19.19% 19.38% - - - - - -
Total Cost 910,649 884,133 859,513 819,718 839,617 850,266 914,188 -0.25%
-
Net Worth 921,170 670,429 662,032 648,276 535,500 635,302 681,533 22.26%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 9,059 9,059 - - - - - -
Div Payout % 20.44% 26.17% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 921,170 670,429 662,032 648,276 535,500 635,302 681,533 22.26%
NOSH 1,058,817 905,985 910,636 905,413 765,000 907,575 908,711 10.73%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.01% 4.07% -1.90% -7.04% -9.89% -7.83% -3.13% -
ROE 4.81% 5.16% -2.58% -8.32% -13.29% -8.92% -3.35% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 90.54 101.73 92.63 84.58 99.88 86.89 97.55 -4.85%
EPS 4.19 3.82 -1.88 -5.95 -9.31 -6.24 -2.51 -
DPS 0.86 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.74 0.727 0.716 0.70 0.70 0.75 10.41%
Adjusted Per Share Value based on latest NOSH - 905,413
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.64 20.81 19.04 17.29 17.25 17.80 20.01 5.36%
EPS 1.00 0.78 -0.39 -1.22 -1.61 -1.28 -0.52 -
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.208 0.1514 0.1495 0.1464 0.1209 0.1434 0.1539 22.26%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.65 1.37 1.36 1.26 0.85 0.70 0.75 -
P/RPS 1.82 1.35 1.47 1.49 0.85 0.81 0.77 77.53%
P/EPS 39.42 35.85 -72.48 -21.16 -9.13 -11.22 -29.86 -
EY 2.54 2.79 -1.38 -4.73 -10.95 -8.92 -3.35 -
DY 0.52 0.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.85 1.87 1.76 1.21 1.00 1.00 53.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 23/02/10 17/11/09 27/08/09 15/05/09 24/02/09 25/11/08 -
Price 1.55 1.37 1.36 1.29 1.20 0.86 0.68 -
P/RPS 1.71 1.35 1.47 1.53 1.20 0.99 0.70 81.48%
P/EPS 37.03 35.85 -72.48 -21.67 -12.89 -13.78 -27.07 -
EY 2.70 2.79 -1.38 -4.62 -7.76 -7.26 -3.69 -
DY 0.55 0.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.85 1.87 1.80 1.71 1.23 0.91 56.46%

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