[MRCB] QoQ Quarter Result on 2011-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 328,624 473,881 286,352 234,841 221,497 433,118 270,909 13.73% QoQ % -30.65% 65.49% 21.93% 6.02% -48.86% 59.88% - Horiz. % 121.30% 174.92% 105.70% 86.69% 81.76% 159.88% 100.00%
PBT 35,602 46,561 20,493 23,146 24,036 49,289 15,005 77.80% QoQ % -23.54% 127.20% -11.46% -3.70% -51.23% 228.48% - Horiz. % 237.27% 310.30% 136.57% 154.26% 160.19% 328.48% 100.00%
Tax -7,002 -10,590 -1,110 -3,777 151 -10,093 -4,620 31.91% QoQ % 33.88% -854.05% 70.61% -2,601.32% 101.50% -118.46% - Horiz. % 151.56% 229.22% 24.03% 81.75% -3.27% 218.46% 100.00%
NP 28,600 35,971 19,383 19,369 24,187 39,196 10,385 96.35% QoQ % -20.49% 85.58% 0.07% -19.92% -38.29% 277.43% - Horiz. % 275.40% 346.37% 186.64% 186.51% 232.90% 377.43% 100.00%
NP to SH 22,155 30,132 14,735 17,979 21,602 41,502 3,676 230.82% QoQ % -26.47% 104.49% -18.04% -16.77% -47.95% 1,029.00% - Horiz. % 602.69% 819.70% 400.84% 489.09% 587.65% 1,129.00% 100.00%
Tax Rate 19.67 % 22.74 % 5.42 % 16.32 % -0.63 % 20.48 % 30.79 % -25.80% QoQ % -13.50% 319.56% -66.79% 2,690.48% -103.08% -33.48% - Horiz. % 63.88% 73.86% 17.60% 53.00% -2.05% 66.52% 100.00%
Total Cost 300,024 437,910 266,969 215,472 197,310 393,922 260,524 9.86% QoQ % -31.49% 64.03% 23.90% 9.20% -49.91% 51.20% - Horiz. % 115.16% 168.09% 102.47% 82.71% 75.74% 151.20% 100.00%
Net Worth 1,380,810 1,379,424 0 0 1,309,967 1,282,287 1,195,380 10.08% QoQ % 0.10% 0.00% 0.00% 0.00% 2.16% 7.27% - Horiz. % 115.51% 115.40% 0.00% 0.00% 109.59% 107.27% 100.00%
Dividend 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 27,782 - - - 20,682 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 134.33% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 92.20 % - % - % - % 49.83 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 185.03% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,380,810 1,379,424 0 0 1,309,967 1,282,287 1,195,380 10.08% QoQ % 0.10% 0.00% 0.00% 0.00% 2.16% 7.27% - Horiz. % 115.51% 115.40% 0.00% 0.00% 109.59% 107.27% 100.00%
NOSH 1,384,687 1,389,148 1,392,077 1,388,759 1,384,743 1,378,803 1,361,481 1.13% QoQ % -0.32% -0.21% 0.24% 0.29% 0.43% 1.27% - Horiz. % 101.70% 102.03% 102.25% 102.00% 101.71% 101.27% 100.00%
Ratio Analysis 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 8.70 % 7.59 % 6.77 % 8.25 % 10.92 % 9.05 % 3.83 % 72.72% QoQ % 14.62% 12.11% -17.94% -24.45% 20.66% 136.29% - Horiz. % 227.15% 198.17% 176.76% 215.40% 285.12% 236.29% 100.00%
ROE 1.60 % 2.18 % - % - % 1.65 % 3.24 % 0.31 % 198.36% QoQ % -26.61% 0.00% 0.00% 0.00% -49.07% 945.16% - Horiz. % 516.13% 703.23% 0.00% 0.00% 532.26% 1,045.16% 100.00%
Per Share 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 23.73 34.11 20.57 16.91 16.00 31.41 19.90 12.44% QoQ % -30.43% 65.82% 21.64% 5.69% -49.06% 57.84% - Horiz. % 119.25% 171.41% 103.37% 84.97% 80.40% 157.84% 100.00%
EPS 1.60 2.17 1.06 1.30 1.56 3.01 0.27 227.12% QoQ % -26.27% 104.72% -18.46% -16.67% -48.17% 1,014.81% - Horiz. % 592.59% 803.70% 392.59% 481.48% 577.78% 1,114.81% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9972 0.9930 0.0000 0.0000 0.9460 0.9300 0.8780 8.85% QoQ % 0.42% 0.00% 0.00% 0.00% 1.72% 5.92% - Horiz. % 113.58% 113.10% 0.00% 0.00% 107.74% 105.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 7.45 10.74 6.49 5.32 5.02 9.82 6.14 13.75% QoQ % -30.63% 65.49% 21.99% 5.98% -48.88% 59.93% - Horiz. % 121.34% 174.92% 105.70% 86.64% 81.76% 159.93% 100.00%
EPS 0.50 0.68 0.33 0.41 0.49 0.94 0.08 238.92% QoQ % -26.47% 106.06% -19.51% -16.33% -47.87% 1,075.00% - Horiz. % 625.00% 850.00% 412.50% 512.50% 612.50% 1,175.00% 100.00%
DPS 0.00 0.63 0.00 0.00 0.00 0.47 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 134.04% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.3130 0.3126 0.0000 0.0000 0.2969 0.2906 0.2709 10.10% QoQ % 0.13% 0.00% 0.00% 0.00% 2.17% 7.27% - Horiz. % 115.54% 115.39% 0.00% 0.00% 109.60% 107.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.9000 2.1600 1.6800 2.2300 2.2000 1.9900 2.1000 -
P/RPS 8.01 6.33 8.17 13.19 13.75 6.34 10.55 -16.76% QoQ % 26.54% -22.52% -38.06% -4.07% 116.88% -39.91% - Horiz. % 75.92% 60.00% 77.44% 125.02% 130.33% 60.09% 100.00%
P/EPS 118.75 99.58 158.72 172.25 141.03 66.11 777.78 -71.40% QoQ % 19.25% -37.26% -7.85% 22.14% 113.33% -91.50% - Horiz. % 15.27% 12.80% 20.41% 22.15% 18.13% 8.50% 100.00%
EY 0.84 1.00 0.63 0.58 0.71 1.51 0.13 246.52% QoQ % -16.00% 58.73% 8.62% -18.31% -52.98% 1,061.54% - Horiz. % 646.15% 769.23% 484.62% 446.15% 546.15% 1,161.54% 100.00%
DY 0.00 0.93 0.00 0.00 0.00 0.75 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 124.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.91 2.18 0.00 0.00 2.33 2.14 2.39 -13.87% QoQ % -12.39% 0.00% 0.00% 0.00% 8.88% -10.46% - Horiz. % 79.92% 91.21% 0.00% 0.00% 97.49% 89.54% 100.00%
Price Multiplier on Announcement Date 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 08/02/12 25/11/11 11/08/11 26/05/11 09/02/11 22/11/10 -
Price 1.6000 2.2400 1.8900 2.2300 2.1600 2.2100 2.1500 -
P/RPS 6.74 6.57 9.19 13.19 13.50 7.04 10.81 -27.00% QoQ % 2.59% -28.51% -30.33% -2.30% 91.76% -34.88% - Horiz. % 62.35% 60.78% 85.01% 122.02% 124.88% 65.12% 100.00%
P/EPS 100.00 103.27 178.56 172.25 138.46 73.42 796.30 -74.89% QoQ % -3.17% -42.17% 3.66% 24.40% 88.59% -90.78% - Horiz. % 12.56% 12.97% 22.42% 21.63% 17.39% 9.22% 100.00%
EY 1.00 0.97 0.56 0.58 0.72 1.36 0.13 289.19% QoQ % 3.09% 73.21% -3.45% -19.44% -47.06% 946.15% - Horiz. % 769.23% 746.15% 430.77% 446.15% 553.85% 1,046.15% 100.00%
DY 0.00 0.89 0.00 0.00 0.00 0.68 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 130.88% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.60 2.26 0.00 0.00 2.28 2.38 2.45 -24.71% QoQ % -29.20% 0.00% 0.00% 0.00% -4.20% -2.86% - Horiz. % 65.31% 92.24% 0.00% 0.00% 93.06% 97.14% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MRCB Q2 June 2011.doc 
