[MRCB] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 20.35%
YoY- 124.43%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 916,130 843,501 886,479 759,354 518,599 235,613 163,826 33.21%
PBT 71,651 -2,372 -3,794 65,306 36,717 2,263 -24,502 -
Tax -23,602 -13,640 -23,915 -2,920 -2,394 13,844 -7,910 19.97%
NP 48,049 -16,012 -27,709 62,386 34,323 16,107 -32,412 -
-
NP to SH 38,179 -17,086 -22,827 65,525 29,196 16,107 -32,412 -
-
Tax Rate 32.94% - - 4.47% 6.52% -611.75% - -
Total Cost 868,081 859,513 914,188 696,968 484,276 219,506 196,238 28.10%
-
Net Worth 1,195,380 662,032 681,533 702,786 501,970 454,719 424,039 18.84%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 9,059 - - - - - - -
Div Payout % 23.73% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,195,380 662,032 681,533 702,786 501,970 454,719 424,039 18.84%
NOSH 1,361,481 910,636 908,711 904,487 776,923 767,847 757,619 10.25%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.24% -1.90% -3.13% 8.22% 6.62% 6.84% -19.78% -
ROE 3.19% -2.58% -3.35% 9.32% 5.82% 3.54% -7.64% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 67.29 92.63 97.55 83.95 66.75 30.68 21.62 20.82%
EPS 2.80 -1.88 -2.51 7.24 3.76 2.10 -4.28 -
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.878 0.727 0.75 0.777 0.6461 0.5922 0.5597 7.78%
Adjusted Per Share Value based on latest NOSH - 904,487
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 20.51 18.88 19.84 17.00 11.61 5.27 3.67 33.19%
EPS 0.85 -0.38 -0.51 1.47 0.65 0.36 -0.73 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2676 0.1482 0.1526 0.1573 0.1124 0.1018 0.0949 18.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.10 1.36 0.75 2.51 0.78 0.65 0.75 -
P/RPS 3.12 1.47 0.77 2.99 1.17 2.12 3.47 -1.75%
P/EPS 74.89 -72.48 -29.86 34.65 20.76 30.99 -17.53 -
EY 1.34 -1.38 -3.35 2.89 4.82 3.23 -5.70 -
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.87 1.00 3.23 1.21 1.10 1.34 10.11%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 17/11/09 25/11/08 27/11/07 28/11/06 17/11/05 08/11/04 -
Price 2.15 1.36 0.68 2.52 0.88 0.57 0.76 -
P/RPS 3.20 1.47 0.70 3.00 1.32 1.86 3.51 -1.52%
P/EPS 76.67 -72.48 -27.07 34.79 23.42 27.17 -17.76 -
EY 1.30 -1.38 -3.69 2.87 4.27 3.68 -5.63 -
DY 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.87 0.91 3.24 1.36 0.96 1.36 10.30%

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