[MRCB] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 18.74%
YoY- 14.06%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 958,698 764,060 803,986 704,719 401,840 191,248 114,448 42.48%
PBT 59,462 -58,631 75,688 23,559 54,416 -5,539 -22,009 -
Tax -11,413 -16,926 -29,596 2,797 -1,339 15,275 -10,123 2.01%
NP 48,049 -75,557 46,092 26,356 53,077 9,736 -32,132 -
-
NP to SH 44,318 -71,191 42,605 40,116 35,170 9,736 -32,132 -
-
Tax Rate 19.19% - 39.10% -11.87% 2.46% - - -
Total Cost 910,649 839,617 757,894 678,363 348,763 181,512 146,580 35.56%
-
Net Worth 921,170 535,500 720,503 473,667 1,408,313 441,634 428,599 13.59%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 9,059 - - - - - - -
Div Payout % 20.44% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 921,170 535,500 720,503 473,667 1,408,313 441,634 428,599 13.59%
NOSH 1,058,817 765,000 907,777 778,545 2,224,823 767,525 769,893 5.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.01% -9.89% 5.73% 3.74% 13.21% 5.09% -28.08% -
ROE 4.81% -13.29% 5.91% 8.47% 2.50% 2.20% -7.50% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 90.54 99.88 88.57 90.52 18.06 24.92 14.87 35.11%
EPS 4.19 -9.31 4.69 5.15 1.58 1.27 -4.17 -
DPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.70 0.7937 0.6084 0.633 0.5754 0.5567 7.72%
Adjusted Per Share Value based on latest NOSH - 778,545
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 21.46 17.10 18.00 15.77 8.99 4.28 2.56 42.50%
EPS 0.99 -1.59 0.95 0.90 0.79 0.22 -0.72 -
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.1199 0.1613 0.106 0.3152 0.0989 0.0959 13.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.65 0.85 1.36 2.24 0.63 0.67 0.93 -
P/RPS 1.82 0.85 1.54 2.47 3.49 2.69 6.26 -18.60%
P/EPS 39.42 -9.13 28.98 43.47 39.85 52.82 -22.28 -
EY 2.54 -10.95 3.45 2.30 2.51 1.89 -4.49 -
DY 0.52 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.21 1.71 3.68 1.00 1.16 1.67 2.17%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 15/05/09 20/05/08 22/05/07 30/05/06 20/05/05 - -
Price 1.55 1.20 1.52 2.22 0.69 0.47 0.00 -
P/RPS 1.71 1.20 1.72 2.45 3.82 1.89 0.00 -
P/EPS 37.03 -12.89 32.39 43.08 43.65 37.05 0.00 -
EY 2.70 -7.76 3.09 2.32 2.29 2.70 0.00 -
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.71 1.92 3.65 1.09 0.82 0.00 -

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