[MRCB] YoY Annualized Quarter 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- 74.85%
YoY- 145.42%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Revenue 921,616 788,552 903,702 527,929 323,825 188,301 227,764 24.66%
PBT 46,492 -42,155 69,831 30,266 18,621 23,953 206,816 -20.97%
Tax -9,009 -19,559 -25,955 2,907 -1,896 7,910 -6,698 4.78%
NP 37,483 -61,714 43,876 33,173 16,725 31,863 200,118 -23.21%
-
NP to SH 34,624 -56,638 40,744 33,784 13,766 31,863 200,118 -24.17%
-
Tax Rate 19.38% - 37.17% -9.60% 10.18% -33.02% 3.24% -
Total Cost 884,133 850,266 859,826 494,756 307,100 156,438 27,646 72.73%
-
Net Worth 670,726 635,362 667,892 440,310 481,077 445,237 664,009 0.15%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Div 9,063 - - - - - - -
Div Payout % 26.18% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Net Worth 670,726 635,362 667,892 440,310 481,077 445,237 664,009 0.15%
NOSH 906,387 907,660 859,578 768,430 769,724 767,783 1,005,618 -1.62%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
NP Margin 4.07% -7.83% 4.86% 6.28% 5.16% 16.92% 87.86% -
ROE 5.16% -8.91% 6.10% 7.67% 2.86% 7.16% 30.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
RPS 101.68 86.88 105.13 68.70 42.07 24.53 22.65 26.72%
EPS 3.82 -6.24 4.74 4.40 1.79 4.15 19.90 -22.92%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.70 0.777 0.573 0.625 0.5799 0.6603 1.81%
Adjusted Per Share Value based on latest NOSH - 769,789
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
RPS 20.63 17.65 20.23 11.82 7.25 4.21 5.10 24.66%
EPS 0.78 -1.27 0.91 0.76 0.31 0.71 4.48 -24.09%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1501 0.1422 0.1495 0.0986 0.1077 0.0997 0.1486 0.15%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 29/08/03 -
Price 1.37 0.70 2.55 1.04 0.54 0.77 0.95 -
P/RPS 1.35 0.81 2.43 1.51 1.28 3.14 4.19 -16.36%
P/EPS 35.86 -11.22 53.80 23.66 30.19 18.55 4.77 37.46%
EY 2.79 -8.91 1.86 4.23 3.31 5.39 20.95 -27.24%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.00 3.28 1.82 0.86 1.33 1.44 4.03%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/08/03 CAGR
Date 23/02/10 24/02/09 26/02/08 27/02/07 24/02/06 02/03/05 29/10/03 -
Price 1.37 0.86 2.05 1.83 0.57 0.70 1.05 -
P/RPS 1.35 0.99 1.95 2.66 1.35 2.85 4.64 -17.69%
P/EPS 35.86 -13.78 43.25 41.62 31.87 16.87 5.28 35.27%
EY 2.79 -7.26 2.31 2.40 3.14 5.93 18.95 -26.07%
DY 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.23 2.64 3.19 0.91 1.21 1.59 2.41%

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