[MRCB] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -57.54%
YoY- -66.77%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,160,365 902,329 765,773 935,930 710,457 445,831 192,983 34.83%
PBT 111,476 68,628 -40,343 37,655 50,689 62,343 -16,841 -
Tax -18,339 -19,453 -13,602 -23,813 -3,936 -1,430 19,007 -
NP 93,137 49,175 -53,945 13,842 46,753 60,913 2,166 87.11%
-
NP to SH 84,759 44,520 -53,910 18,090 54,445 43,289 2,166 84.20%
-
Tax Rate 16.45% 28.35% - 63.24% 7.76% 2.29% - -
Total Cost 1,067,228 853,154 819,718 922,088 663,704 384,918 190,817 33.21%
-
Net Worth 0 1,212,018 648,276 711,781 633,475 494,699 440,907 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 20,682 9,059 - - - - - -
Div Payout % 24.40% 20.35% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 0 1,212,018 648,276 711,781 633,475 494,699 440,907 -
NOSH 1,388,759 1,375,730 905,413 903,275 849,163 772,968 773,658 10.23%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.03% 5.45% -7.04% 1.48% 6.58% 13.66% 1.12% -
ROE 0.00% 3.67% -8.32% 2.54% 8.59% 8.75% 0.49% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 83.55 65.59 84.58 103.62 83.67 57.68 24.94 22.31%
EPS 6.10 3.24 -5.95 2.00 6.41 5.60 0.28 67.08%
DPS 1.50 0.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.881 0.716 0.788 0.746 0.64 0.5699 -
Adjusted Per Share Value based on latest NOSH - 903,275
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 25.97 20.20 17.14 20.95 15.90 9.98 4.32 34.82%
EPS 1.90 1.00 -1.21 0.40 1.22 0.97 0.05 83.30%
DPS 0.46 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2713 0.1451 0.1593 0.1418 0.1107 0.0987 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 2.23 1.56 1.26 1.10 2.71 0.77 0.49 -
P/RPS 2.67 2.38 1.49 1.06 3.24 1.34 1.96 5.28%
P/EPS 36.54 48.21 -21.16 54.93 42.27 13.75 175.02 -22.96%
EY 2.74 2.07 -4.73 1.82 2.37 7.27 0.57 29.89%
DY 0.67 0.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.77 1.76 1.40 3.63 1.20 0.86 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 17/08/05 -
Price 2.23 1.67 1.29 0.77 2.35 0.74 0.58 -
P/RPS 2.67 2.55 1.53 0.74 2.81 1.28 2.33 2.29%
P/EPS 36.54 51.61 -21.67 38.45 36.65 13.21 207.17 -25.10%
EY 2.74 1.94 -4.62 2.60 2.73 7.57 0.48 33.66%
DY 0.67 0.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.90 1.80 0.98 3.15 1.16 1.02 -

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