[MRCB] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -37.82%
YoY- 20.6%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 1,067,579 921,616 788,552 903,702 527,929 323,825 188,301 33.51%
PBT 97,575 46,492 -42,155 69,831 30,266 18,621 23,953 26.36%
Tax -23,781 -9,009 -19,559 -25,954 2,907 655 7,910 -
NP 73,794 37,483 -61,714 43,877 33,173 19,276 31,863 15.01%
-
NP to SH 67,269 34,624 -56,638 40,745 33,784 11,215 31,863 13.25%
-
Tax Rate 24.37% 19.38% - 37.17% -9.60% -3.52% -33.02% -
Total Cost 993,785 884,133 850,266 859,825 494,756 304,549 156,438 36.07%
-
Net Worth 1,282,287 670,429 635,302 710,695 441,089 481,494 445,269 19.26%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 20,682 9,059 - - - - - -
Div Payout % 30.75% 26.17% - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 1,282,287 670,429 635,302 710,695 441,089 481,494 445,269 19.26%
NOSH 1,378,803 905,985 907,575 914,666 769,789 770,391 767,837 10.24%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.91% 4.07% -7.83% 4.86% 6.28% 5.95% 16.92% -
ROE 5.25% 5.16% -8.92% 5.73% 7.66% 2.33% 7.16% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 77.43 101.73 86.89 98.80 68.58 42.03 24.52 21.11%
EPS 4.88 3.82 -6.24 4.45 4.39 1.46 4.15 2.73%
DPS 1.50 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.74 0.70 0.777 0.573 0.625 0.5799 8.18%
Adjusted Per Share Value based on latest NOSH - 914,666
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 24.10 20.81 17.80 20.40 11.92 7.31 4.25 33.52%
EPS 1.52 0.78 -1.28 0.92 0.76 0.25 0.72 13.25%
DPS 0.47 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2895 0.1514 0.1434 0.1604 0.0996 0.1087 0.1005 19.27%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.99 1.37 0.70 2.55 1.04 0.54 0.77 -
P/RPS 2.57 1.35 0.81 2.58 1.52 1.28 3.14 -3.28%
P/EPS 40.79 35.85 -11.22 57.24 23.70 37.09 18.56 14.01%
EY 2.45 2.79 -8.92 1.75 4.22 2.70 5.39 -12.30%
DY 0.75 0.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.85 1.00 3.28 1.82 0.86 1.33 8.24%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 09/02/11 23/02/10 24/02/09 26/02/08 27/02/07 24/02/06 02/03/05 -
Price 2.21 1.37 0.86 2.05 1.83 0.57 0.70 -
P/RPS 2.85 1.35 0.99 2.07 2.67 1.36 2.85 0.00%
P/EPS 45.30 35.85 -13.78 46.02 41.70 39.15 16.87 17.88%
EY 2.21 2.79 -7.26 2.17 2.40 2.55 5.93 -15.16%
DY 0.68 0.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.85 1.23 2.64 3.19 0.91 1.21 11.92%

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