[MRCB] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -226.19%
YoY- -134.84%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 1,175,808 916,130 843,501 886,479 759,354 518,599 235,613 30.70%
PBT 116,964 71,651 -2,372 -3,794 65,306 36,717 2,263 92.94%
Tax -14,829 -23,602 -13,640 -23,915 -2,920 -2,394 13,844 -
NP 102,135 48,049 -16,012 -27,709 62,386 34,323 16,107 36.02%
-
NP to SH 95,818 38,179 -17,086 -22,827 65,525 29,196 16,107 34.59%
-
Tax Rate 12.68% 32.94% - - 4.47% 6.52% -611.75% -
Total Cost 1,073,673 868,081 859,513 914,188 696,968 484,276 219,506 30.27%
-
Net Worth 0 1,195,380 662,032 681,533 702,786 501,970 454,719 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 20,682 9,059 - - - - - -
Div Payout % 21.58% 23.73% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 0 1,195,380 662,032 681,533 702,786 501,970 454,719 -
NOSH 1,392,077 1,361,481 910,636 908,711 904,487 776,923 767,847 10.41%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.69% 5.24% -1.90% -3.13% 8.22% 6.62% 6.84% -
ROE 0.00% 3.19% -2.58% -3.35% 9.32% 5.82% 3.54% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 84.46 67.29 92.63 97.55 83.95 66.75 30.68 18.37%
EPS 6.88 2.80 -1.88 -2.51 7.24 3.76 2.10 21.85%
DPS 1.50 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.878 0.727 0.75 0.777 0.6461 0.5922 -
Adjusted Per Share Value based on latest NOSH - 908,711
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 26.32 20.51 18.88 19.84 17.00 11.61 5.27 30.72%
EPS 2.14 0.85 -0.38 -0.51 1.47 0.65 0.36 34.57%
DPS 0.46 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2676 0.1482 0.1526 0.1573 0.1124 0.1018 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.68 2.10 1.36 0.75 2.51 0.78 0.65 -
P/RPS 1.99 3.12 1.47 0.77 2.99 1.17 2.12 -1.04%
P/EPS 24.41 74.89 -72.48 -29.86 34.65 20.76 30.99 -3.89%
EY 4.10 1.34 -1.38 -3.35 2.89 4.82 3.23 4.05%
DY 0.89 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.39 1.87 1.00 3.23 1.21 1.10 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 22/11/10 17/11/09 25/11/08 27/11/07 28/11/06 17/11/05 -
Price 1.89 2.15 1.36 0.68 2.52 0.88 0.57 -
P/RPS 2.24 3.20 1.47 0.70 3.00 1.32 1.86 3.14%
P/EPS 27.46 76.67 -72.48 -27.07 34.79 23.42 27.17 0.17%
EY 3.64 1.30 -1.38 -3.69 2.87 4.27 3.68 -0.18%
DY 0.79 0.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.45 1.87 0.91 3.24 1.36 0.96 -

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