[MRCB] YoY Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 551,216 374,062 497,262 159,728 299,812 286,352 270,909 12.56% YoY % 47.36% -24.78% 211.32% -46.72% 4.70% 5.70% - Horiz. % 203.47% 138.08% 183.55% 58.96% 110.67% 105.70% 100.00%
PBT 61,594 25,326 41,316 -139,736 47,148 20,493 15,005 26.51% YoY % 143.20% -38.70% 129.57% -396.38% 130.07% 36.57% - Horiz. % 410.49% 168.78% 275.35% -931.26% 314.22% 136.57% 100.00%
Tax -22,015 -17,536 -7,904 -948 -3,873 -1,110 -4,620 29.69% YoY % -25.54% -121.86% -733.76% 75.52% -248.92% 75.97% - Horiz. % 476.52% 379.57% 171.08% 20.52% 83.83% 24.03% 100.00%
NP 39,579 7,790 33,412 -140,684 43,275 19,383 10,385 24.96% YoY % 408.07% -76.69% 123.75% -425.09% 123.26% 86.64% - Horiz. % 381.12% 75.01% 321.73% -1,354.68% 416.71% 186.64% 100.00%
NP to SH 29,394 5,638 27,393 -122,410 35,782 14,735 3,676 41.37% YoY % 421.36% -79.42% 122.38% -442.10% 142.84% 300.84% - Horiz. % 799.62% 153.37% 745.18% -3,329.98% 973.39% 400.84% 100.00%
Tax Rate 35.74 % 69.24 % 19.13 % - % 8.21 % 5.42 % 30.79 % 2.51% YoY % -48.38% 261.94% 0.00% 0.00% 51.48% -82.40% - Horiz. % 116.08% 224.88% 62.13% 0.00% 26.66% 17.60% 100.00%
Total Cost 511,637 366,272 463,850 300,412 256,537 266,969 260,524 11.89% YoY % 39.69% -21.04% 54.40% 17.10% -3.91% 2.47% - Horiz. % 196.39% 140.59% 178.05% 115.31% 98.47% 102.47% 100.00%
Net Worth 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 0 1,195,380 13.20% YoY % 12.23% 12.83% 31.93% 6.20% 0.00% 0.00% - Horiz. % 210.58% 187.63% 166.29% 126.04% 118.69% 0.00% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,517,231 2,242,866 1,987,748 1,506,699 1,418,797 0 1,195,380 13.20% YoY % 12.23% 12.83% 31.93% 6.20% 0.00% 0.00% - Horiz. % 210.58% 187.63% 166.29% 126.04% 118.69% 0.00% 100.00%
NOSH 1,972,751 1,761,875 1,755,961 1,487,363 1,386,899 1,392,077 1,361,481 6.37% YoY % 11.97% 0.34% 18.06% 7.24% -0.37% 2.25% - Horiz. % 144.90% 129.41% 128.97% 109.25% 101.87% 102.25% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.18 % 2.08 % 6.72 % -88.08 % 14.43 % 6.77 % 3.83 % 11.03% YoY % 245.19% -69.05% 107.63% -710.40% 113.15% 76.76% - Horiz. % 187.47% 54.31% 175.46% -2,299.74% 376.76% 176.76% 100.00%
ROE 1.17 % 0.25 % 1.38 % -8.12 % 2.52 % - % 0.31 % 24.75% YoY % 368.00% -81.88% 117.00% -422.22% 0.00% 0.00% - Horiz. % 377.42% 80.65% 445.16% -2,619.35% 812.90% 0.00% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.94 21.23 28.32 10.74 21.62 20.57 19.90 5.81% YoY % 31.61% -25.04% 163.69% -50.32% 5.10% 3.37% - Horiz. % 140.40% 106.68% 142.31% 53.97% 108.64% 103.37% 100.00%
EPS 1.49 0.32 1.56 -8.23 2.58 1.06 0.27 32.90% YoY % 365.63% -79.49% 118.96% -418.99% 143.40% 292.59% - Horiz. % 551.85% 118.52% 577.78% -3,048.15% 955.56% 392.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2760 1.2730 1.1320 1.0130 1.0230 0.0000 0.8780 6.42% YoY % 0.24% 12.46% 11.75% -0.98% 0.00% 0.00% - Horiz. % 145.33% 144.99% 128.93% 115.38% 116.51% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.49 8.48 11.27 3.62 6.80 6.49 6.14 12.55% YoY % 47.29% -24.76% 211.33% -46.76% 4.78% 5.70% - Horiz. % 203.42% 138.11% 183.55% 58.96% 110.75% 105.70% 100.00%
EPS 0.67 0.13 0.62 -2.77 0.81 0.33 0.08 42.46% YoY % 415.38% -79.03% 122.38% -441.98% 145.45% 312.50% - Horiz. % 837.50% 162.50% 775.00% -3,462.50% 1,012.50% 412.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5705 0.5084 0.4505 0.3415 0.3216 0.0000 0.2709 13.20% YoY % 12.21% 12.85% 31.92% 6.19% 0.00% 0.00% - Horiz. % 210.59% 187.67% 166.30% 126.06% 118.72% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.3000 1.1800 1.6400 1.4900 1.6000 1.6800 2.1000 -
P/RPS 4.65 5.56 5.79 13.87 7.40 8.17 10.55 -12.75% YoY % -16.37% -3.97% -58.26% 87.43% -9.42% -22.56% - Horiz. % 44.08% 52.70% 54.88% 131.47% 70.14% 77.44% 100.00%
P/EPS 87.25 368.75 105.13 -18.10 62.02 158.72 777.78 -30.53% YoY % -76.34% 250.76% 680.83% -129.18% -60.92% -79.59% - Horiz. % 11.22% 47.41% 13.52% -2.33% 7.97% 20.41% 100.00%
EY 1.15 0.27 0.95 -5.52 1.61 0.63 0.13 43.76% YoY % 325.93% -71.58% 117.21% -442.86% 155.56% 384.62% - Horiz. % 884.62% 207.69% 730.77% -4,246.15% 1,238.46% 484.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.02 0.93 1.45 1.47 1.56 0.00 2.39 -13.22% YoY % 9.68% -35.86% -1.36% -5.77% 0.00% 0.00% - Horiz. % 42.68% 38.91% 60.67% 61.51% 65.27% 0.00% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 19/11/15 18/11/14 29/11/13 20/11/12 25/11/11 22/11/10 -
Price 1.3100 1.3700 1.4900 1.3600 1.7600 1.8900 2.1500 -
P/RPS 4.69 6.45 5.26 12.66 8.14 9.19 10.81 -12.98% YoY % -27.29% 22.62% -58.45% 55.53% -11.43% -14.99% - Horiz. % 43.39% 59.67% 48.66% 117.11% 75.30% 85.01% 100.00%
P/EPS 87.92 428.13 95.51 -16.52 68.22 178.56 796.30 -30.71% YoY % -79.46% 348.26% 678.15% -124.22% -61.79% -77.58% - Horiz. % 11.04% 53.76% 11.99% -2.07% 8.57% 22.42% 100.00%
EY 1.14 0.23 1.05 -6.05 1.47 0.56 0.13 43.55% YoY % 395.65% -78.10% 117.36% -511.56% 162.50% 330.77% - Horiz. % 876.92% 176.92% 807.69% -4,653.85% 1,130.77% 430.77% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.03 1.08 1.32 1.34 1.72 0.00 2.45 -13.44% YoY % -4.63% -18.18% -1.49% -22.09% 0.00% 0.00% - Horiz. % 42.04% 44.08% 53.88% 54.69% 70.20% 0.00% 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 Q3 Sept 2013.doc 
