[MRCB] YoY Cumulative Quarter Result on 2009-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,283,204 1,226,705 1,067,579 921,616 788,552 903,702 527,929 15.94% YoY % 4.61% 14.91% 15.84% 16.87% -12.74% 71.18% - Horiz. % 243.06% 232.36% 202.22% 174.57% 149.37% 171.18% 100.00%
PBT 134,002 123,313 97,575 46,492 -42,155 69,831 30,266 28.11% YoY % 8.67% 26.38% 109.87% 210.29% -160.37% 130.72% - Horiz. % 442.75% 407.43% 322.39% 153.61% -139.28% 230.72% 100.00%
Tax -42,835 -15,326 -23,781 -9,009 -19,559 -25,955 2,907 - YoY % -179.49% 35.55% -163.97% 53.94% 24.64% -992.84% - Horiz. % -1,473.51% -527.21% -818.06% -309.91% -672.82% -892.84% 100.00%
NP 91,167 107,987 73,794 37,483 -61,714 43,876 33,173 18.33% YoY % -15.58% 46.34% 96.87% 160.74% -240.66% 32.26% - Horiz. % 274.82% 325.53% 222.45% 112.99% -186.04% 132.26% 100.00%
NP to SH 60,122 93,524 67,268 34,624 -56,638 40,744 33,784 10.07% YoY % -35.71% 39.03% 94.28% 161.13% -239.01% 20.60% - Horiz. % 177.96% 276.83% 199.11% 102.49% -167.65% 120.60% 100.00%
Tax Rate 31.97 % 12.43 % 24.37 % 19.38 % - % 37.17 % -9.60 % - YoY % 157.20% -48.99% 25.75% 0.00% 0.00% 487.19% - Horiz. % -333.02% -129.48% -253.85% -201.87% 0.00% -387.19% 100.00%
Total Cost 1,192,037 1,118,718 993,785 884,133 850,266 859,826 494,756 15.77% YoY % 6.55% 12.57% 12.40% 3.98% -1.11% 73.79% - Horiz. % 240.93% 226.12% 200.86% 178.70% 171.86% 173.79% 100.00%
Net Worth 1,415,776 1,376,024 1,205,380 670,726 635,362 667,892 440,310 21.47% YoY % 2.89% 14.16% 79.71% 5.57% -4.87% 51.69% - Horiz. % 321.54% 312.51% 273.76% 152.33% 144.30% 151.69% 100.00%
Dividend 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 27,705 27,714 - 9,063 - - - - YoY % -0.03% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 305.67% 305.77% 0.00% 100.00% - - -
Div Payout % 46.08 % 29.63 % - % 26.18 % - % - % - % - YoY % 55.52% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 176.01% 113.18% 0.00% 100.00% - - -
Equity 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,415,776 1,376,024 1,205,380 670,726 635,362 667,892 440,310 21.47% YoY % 2.89% 14.16% 79.71% 5.57% -4.87% 51.69% - Horiz. % 321.54% 312.51% 273.76% 152.33% 144.30% 151.69% 100.00%
NOSH 1,385,299 1,385,724 1,296,107 906,387 907,660 859,578 768,430 10.31% YoY % -0.03% 6.91% 43.00% -0.14% 5.59% 11.86% - Horiz. % 180.28% 180.33% 168.67% 117.95% 118.12% 111.86% 100.00%
Ratio Analysis 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.10 % 8.80 % 6.91 % 4.07 % -7.83 % 4.86 % 6.28 % 2.06% YoY % -19.32% 27.35% 69.78% 151.98% -261.11% -22.61% - Horiz. % 113.06% 140.13% 110.03% 64.81% -124.68% 77.39% 100.00%
ROE 4.25 % 6.80 % 5.58 % 5.16 % -8.91 % 6.10 % 7.67 % -9.36% YoY % -37.50% 21.86% 8.14% 157.91% -246.07% -20.47% - Horiz. % 55.41% 88.66% 72.75% 67.28% -116.17% 79.53% 100.00%
Per Share 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 92.63 88.52 82.37 101.68 86.88 105.13 68.70 5.10% YoY % 4.64% 7.47% -18.99% 17.03% -17.36% 53.03% - Horiz. % 134.83% 128.85% 119.90% 148.01% 126.46% 153.03% 100.00%
EPS 4.34 6.75 5.19 3.82 -6.24 4.74 4.40 -0.23% YoY % -35.70% 30.06% 35.86% 161.22% -231.65% 7.73% - Horiz. % 98.64% 153.41% 117.95% 86.82% -141.82% 107.73% 100.00%
DPS 2.00 2.00 0.00 1.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 200.00% 0.00% 100.00% - - -
NAPS 1.0220 0.9930 0.9300 0.7400 0.7000 0.7770 0.5730 10.11% YoY % 2.92% 6.77% 25.68% 5.71% -9.91% 35.60% - Horiz. % 178.36% 173.30% 162.30% 129.14% 122.16% 135.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.08 27.80 24.20 20.89 17.87 20.48 11.97 15.93% YoY % 4.60% 14.88% 15.84% 16.90% -12.74% 71.09% - Horiz. % 242.94% 232.25% 202.17% 174.52% 149.29% 171.09% 100.00%
EPS 1.36 2.12 1.52 0.78 -1.28 0.92 0.77 9.94% YoY % -35.85% 39.47% 94.87% 160.94% -239.13% 19.48% - Horiz. % 176.62% 275.32% 197.40% 101.30% -166.23% 119.48% 100.00%
DPS 0.63 0.63 0.00 0.21 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 300.00% 0.00% 100.00% - - -
NAPS 0.3209 0.3119 0.2732 0.1520 0.1440 0.1514 0.0998 21.47% YoY % 2.89% 14.17% 79.74% 5.56% -4.89% 51.70% - Horiz. % 321.54% 312.53% 273.75% 152.30% 144.29% 151.70% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.5500 2.1600 1.9900 1.3700 0.7000 2.5500 1.0400 -
P/RPS 1.67 2.44 2.42 1.35 0.81 2.43 1.51 1.69% YoY % -31.56% 0.83% 79.26% 66.67% -66.67% 60.93% - Horiz. % 110.60% 161.59% 160.26% 89.40% 53.64% 160.93% 100.00%
P/EPS 35.71 32.00 38.34 35.86 -11.22 53.80 23.66 7.09% YoY % 11.59% -16.54% 6.92% 419.61% -120.86% 127.39% - Horiz. % 150.93% 135.25% 162.05% 151.56% -47.42% 227.39% 100.00%
EY 2.80 3.12 2.61 2.79 -8.91 1.86 4.23 -6.64% YoY % -10.26% 19.54% -6.45% 131.31% -579.03% -56.03% - Horiz. % 66.19% 73.76% 61.70% 65.96% -210.64% 43.97% 100.00%
DY 1.29 0.93 0.00 0.73 0.00 0.00 0.00 - YoY % 38.71% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 176.71% 127.40% 0.00% 100.00% - - -
P/NAPS 1.52 2.18 2.14 1.85 1.00 3.28 1.82 -2.95% YoY % -30.28% 1.87% 15.68% 85.00% -69.51% 80.22% - Horiz. % 83.52% 119.78% 117.58% 101.65% 54.95% 180.22% 100.00%
Price Multiplier on Announcement Date 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 08/02/12 09/02/11 23/02/10 24/02/09 26/02/08 27/02/07 -
Price 1.2700 2.2400 2.2100 1.3700 0.8600 2.0500 1.8300 -
P/RPS 1.37 2.53 2.68 1.35 0.99 1.95 2.66 -10.46% YoY % -45.85% -5.60% 98.52% 36.36% -49.23% -26.69% - Horiz. % 51.50% 95.11% 100.75% 50.75% 37.22% 73.31% 100.00%
P/EPS 29.26 33.19 42.58 35.86 -13.78 43.25 41.62 -5.70% YoY % -11.84% -22.05% 18.74% 360.23% -131.86% 3.92% - Horiz. % 70.30% 79.75% 102.31% 86.16% -33.11% 103.92% 100.00%
EY 3.42 3.01 2.35 2.79 -7.26 2.31 2.40 6.07% YoY % 13.62% 28.09% -15.77% 138.43% -414.29% -3.75% - Horiz. % 142.50% 125.42% 97.92% 116.25% -302.50% 96.25% 100.00%
DY 1.57 0.89 0.00 0.73 0.00 0.00 0.00 - YoY % 76.40% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 215.07% 121.92% 0.00% 100.00% - - -
P/NAPS 1.24 2.26 2.38 1.85 1.23 2.64 3.19 -14.56% YoY % -45.13% -5.04% 28.65% 50.41% -53.41% -17.24% - Horiz. % 38.87% 70.85% 74.61% 57.99% 38.56% 82.76% 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 Q4 Dec 2009.doc 
