[MRCB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 15.71%
YoY- 201.24%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 759,354 710,457 704,719 527,929 518,599 445,831 401,840 52.78%
PBT 65,306 50,689 23,559 30,266 36,717 62,343 54,416 12.91%
Tax -2,920 -3,936 2,797 2,907 -2,394 -1,430 -1,339 68.08%
NP 62,386 46,753 26,356 33,173 34,323 60,913 53,077 11.36%
-
NP to SH 65,525 54,445 40,116 33,784 29,196 43,289 35,170 51.35%
-
Tax Rate 4.47% 7.76% -11.87% -9.60% 6.52% 2.29% 2.46% -
Total Cost 696,968 663,704 678,363 494,756 484,276 384,918 348,763 58.58%
-
Net Worth 702,786 633,475 473,667 441,089 501,970 494,699 1,408,313 -37.05%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 702,786 633,475 473,667 441,089 501,970 494,699 1,408,313 -37.05%
NOSH 904,487 849,163 778,545 769,789 776,923 772,968 2,224,823 -45.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.22% 6.58% 3.74% 6.28% 6.62% 13.66% 13.21% -
ROE 9.32% 8.59% 8.47% 7.66% 5.82% 8.75% 2.50% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 83.95 83.67 90.52 68.58 66.75 57.68 18.06 178.26%
EPS 7.24 6.41 5.15 4.39 3.76 5.60 1.58 175.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.777 0.746 0.6084 0.573 0.6461 0.64 0.633 14.62%
Adjusted Per Share Value based on latest NOSH - 769,789
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.00 15.90 15.77 11.82 11.61 9.98 8.99 52.85%
EPS 1.47 1.22 0.90 0.76 0.65 0.97 0.79 51.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1573 0.1418 0.106 0.0987 0.1124 0.1107 0.3152 -37.05%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.51 2.71 2.24 1.04 0.78 0.77 0.63 -
P/RPS 2.99 3.24 2.47 1.52 1.17 1.34 3.49 -9.78%
P/EPS 34.65 42.27 43.47 23.70 20.76 13.75 39.85 -8.89%
EY 2.89 2.37 2.30 4.22 4.82 7.27 2.51 9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.63 3.68 1.82 1.21 1.20 1.00 118.35%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 20/08/07 22/05/07 27/02/07 28/11/06 29/08/06 30/05/06 -
Price 2.52 2.35 2.22 1.83 0.88 0.74 0.69 -
P/RPS 3.00 2.81 2.45 2.67 1.32 1.28 3.82 -14.86%
P/EPS 34.79 36.65 43.08 41.70 23.42 13.21 43.65 -14.02%
EY 2.87 2.73 2.32 2.40 4.27 7.57 2.29 16.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 3.15 3.65 3.19 1.36 1.16 1.09 106.59%

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