[MRCB] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -226.63%
YoY- -239.01%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,226,705 1,067,579 921,616 788,552 903,702 527,929 323,825 24.84%
PBT 123,313 97,575 46,492 -42,155 69,831 30,266 18,621 37.01%
Tax -15,326 -23,781 -9,009 -19,559 -25,955 2,907 -1,896 41.64%
NP 107,987 73,794 37,483 -61,714 43,876 33,173 16,725 36.43%
-
NP to SH 93,524 67,268 34,624 -56,638 40,744 33,784 13,766 37.60%
-
Tax Rate 12.43% 24.37% 19.38% - 37.17% -9.60% 10.18% -
Total Cost 1,118,718 993,785 884,133 850,266 859,826 494,756 307,100 24.03%
-
Net Worth 1,376,024 1,205,380 670,726 635,362 667,892 440,310 481,077 19.13%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 27,714 - 9,063 - - - - -
Div Payout % 29.63% - 26.18% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 1,376,024 1,205,380 670,726 635,362 667,892 440,310 481,077 19.13%
NOSH 1,385,724 1,296,107 906,387 907,660 859,578 768,430 769,724 10.29%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 8.80% 6.91% 4.07% -7.83% 4.86% 6.28% 5.16% -
ROE 6.80% 5.58% 5.16% -8.91% 6.10% 7.67% 2.86% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 88.52 82.37 101.68 86.88 105.13 68.70 42.07 13.19%
EPS 6.75 5.19 3.82 -6.24 4.74 4.40 1.79 24.74%
DPS 2.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.993 0.93 0.74 0.70 0.777 0.573 0.625 8.01%
Adjusted Per Share Value based on latest NOSH - 907,575
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 27.69 24.10 20.81 17.80 20.40 11.92 7.31 24.84%
EPS 2.11 1.52 0.78 -1.28 0.92 0.76 0.31 37.64%
DPS 0.63 0.00 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.3107 0.2721 0.1514 0.1434 0.1508 0.0994 0.1086 19.13%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.16 1.99 1.37 0.70 2.55 1.04 0.54 -
P/RPS 2.44 2.42 1.35 0.81 2.43 1.51 1.28 11.34%
P/EPS 32.00 38.34 35.86 -11.22 53.80 23.66 30.19 0.97%
EY 3.12 2.61 2.79 -8.91 1.86 4.23 3.31 -0.97%
DY 0.93 0.00 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.14 1.85 1.00 3.28 1.82 0.86 16.76%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 08/02/12 09/02/11 23/02/10 24/02/09 26/02/08 27/02/07 24/02/06 -
Price 2.24 2.21 1.37 0.86 2.05 1.83 0.57 -
P/RPS 2.53 2.68 1.35 0.99 1.95 2.66 1.35 11.03%
P/EPS 33.19 42.58 35.86 -13.78 43.25 41.62 31.87 0.67%
EY 3.01 2.35 2.79 -7.26 2.31 2.40 3.14 -0.70%
DY 0.89 0.00 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 2.38 1.85 1.23 2.64 3.19 0.91 16.36%

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