[MRCB] YoY 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- -46.6%
YoY- -616.07%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 473,881 433,118 281,669 203,554 301,481 157,133 147,803 21.42%
PBT 46,561 49,289 23,365 -25,499 12,862 8,337 14,788 21.05%
Tax -10,590 -10,093 -9,914 -14,545 -18,902 4,133 -1,168 44.37%
NP 35,971 39,196 13,451 -40,044 -6,040 12,470 13,620 17.56%
-
NP to SH 30,132 41,502 12,412 -39,298 -5,488 19,293 14,705 12.69%
-
Tax Rate 22.74% 20.48% 42.43% - 146.96% -49.57% 7.90% -
Total Cost 437,910 393,922 268,218 243,598 307,521 144,663 134,183 21.77%
-
Net Worth 1,379,424 1,282,287 670,429 635,302 710,695 441,089 481,494 19.16%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 27,782 20,682 9,059 - - - - -
Div Payout % 92.20% 49.83% 72.99% - - - - -
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 1,379,424 1,282,287 670,429 635,302 710,695 441,089 481,494 19.16%
NOSH 1,389,148 1,378,803 905,985 907,575 914,666 769,789 770,391 10.31%
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 7.59% 9.05% 4.78% -19.67% -2.00% 7.94% 9.21% -
ROE 2.18% 3.24% 1.85% -6.19% -0.77% 4.37% 3.05% -
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 34.11 31.41 31.09 22.43 32.96 20.41 19.19 10.05%
EPS 2.17 3.01 1.37 -4.33 -0.60 2.51 1.91 2.14%
DPS 2.00 1.50 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 10.61 9.69 6.30 4.56 6.75 3.52 3.31 21.41%
EPS 0.67 0.93 0.28 -0.88 -0.12 0.43 0.33 12.52%
DPS 0.62 0.46 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.3088 0.287 0.1501 0.1422 0.1591 0.0987 0.1078 19.16%
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 6.33 6.34 4.41 3.12 7.74 5.09 2.81 14.48%
P/EPS 99.58 66.11 100.00 -16.17 -425.00 41.50 28.29 23.32%
EY 1.00 1.51 1.00 -6.19 -0.24 2.41 3.53 -18.95%
DY 0.93 0.75 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 6.57 7.04 4.41 3.83 6.22 8.97 2.97 14.14%
P/EPS 103.27 73.42 100.00 -19.86 -341.67 73.02 29.86 22.96%
EY 0.97 1.36 1.00 -5.03 -0.29 1.37 3.35 -18.65%
DY 0.89 0.68 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