[MRCB] YoY Quarter Result on 2010-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 369,004 303,075 473,881 433,118 281,669 203,554 301,481 3.42% YoY % 21.75% -36.04% 9.41% 53.77% 38.38% -32.48% - Horiz. % 122.40% 100.53% 157.18% 143.66% 93.43% 67.52% 100.00%
PBT 19,321 32,418 46,561 49,289 23,365 -25,499 12,862 7.01% YoY % -40.40% -30.38% -5.53% 110.95% 191.63% -298.25% - Horiz. % 150.22% 252.04% 362.00% 383.21% 181.66% -198.25% 100.00%
Tax -8,304 -23,345 -10,590 -10,093 -9,914 -14,545 -18,902 -12.80% YoY % 64.43% -120.44% -4.92% -1.81% 31.84% 23.05% - Horiz. % 43.93% 123.51% 56.03% 53.40% 52.45% 76.95% 100.00%
NP 11,017 9,073 35,971 39,196 13,451 -40,044 -6,040 - YoY % 21.43% -74.78% -8.23% 191.40% 133.59% -562.98% - Horiz. % -182.40% -150.22% -595.55% -648.94% -222.70% 662.98% 100.00%
NP to SH 2,217 -2,972 30,132 41,502 12,412 -39,298 -5,488 - YoY % 174.60% -109.86% -27.40% 234.37% 131.58% -616.07% - Horiz. % -40.40% 54.15% -549.05% -756.23% -226.17% 716.07% 100.00%
Tax Rate 42.98 % 72.01 % 22.74 % 20.48 % 42.43 % - % 146.96 % -18.51% YoY % -40.31% 216.67% 11.04% -51.73% 0.00% 0.00% - Horiz. % 29.25% 49.00% 15.47% 13.94% 28.87% 0.00% 100.00%
Total Cost 357,987 294,002 437,910 393,922 268,218 243,598 307,521 2.56% YoY % 21.76% -32.86% 11.17% 46.87% 10.11% -20.79% - Horiz. % 116.41% 95.60% 142.40% 128.10% 87.22% 79.21% 100.00%
Net Worth 1,730,965 1,446,373 1,379,424 1,282,287 670,429 635,302 710,695 15.98% YoY % 19.68% 4.85% 7.58% 91.26% 5.53% -10.61% - Horiz. % 243.56% 203.52% 194.09% 180.43% 94.33% 89.39% 100.00%
Dividend 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 17,053 28,304 27,782 20,682 9,059 - - - YoY % -39.75% 1.88% 34.33% 128.28% 0.00% 0.00% - Horiz. % 188.24% 312.42% 306.66% 228.28% 100.00% - -
Div Payout % 769.23 % - % 92.20 % 49.83 % 72.99 % - % - % - YoY % 0.00% 0.00% 85.03% -31.73% 0.00% 0.00% - Horiz. % 1,053.88% 0.00% 126.32% 68.27% 100.00% - -
Equity 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,730,965 1,446,373 1,379,424 1,282,287 670,429 635,302 710,695 15.98% YoY % 19.68% 4.85% 7.58% 91.26% 5.53% -10.61% - Horiz. % 243.56% 203.52% 194.09% 180.43% 94.33% 89.39% 100.00%
NOSH 1,705,384 1,415,238 1,389,148 1,378,803 905,985 907,575 914,666 10.93% YoY % 20.50% 1.88% 0.75% 52.19% -0.18% -0.78% - Horiz. % 186.45% 154.73% 151.87% 150.74% 99.05% 99.22% 100.00%
Ratio Analysis 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.99 % 2.99 % 7.59 % 9.05 % 4.78 % -19.67 % -2.00 % - YoY % 0.00% -60.61% -16.13% 89.33% 124.30% -883.50% - Horiz. % -149.50% -149.50% -379.50% -452.50% -239.00% 983.50% 100.00%
ROE 0.13 % -0.21 % 2.18 % 3.24 % 1.85 % -6.19 % -0.77 % - YoY % 161.90% -109.63% -32.72% 75.14% 129.89% -703.90% - Horiz. % -16.88% 27.27% -283.12% -420.78% -240.26% 803.90% 100.00%
Per Share 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 21.64 21.42 34.11 31.41 31.09 22.43 32.96 -6.77% YoY % 1.03% -37.20% 8.60% 1.03% 38.61% -31.95% - Horiz. % 65.66% 64.99% 103.49% 95.30% 94.33% 68.05% 100.00%
EPS 0.13 -0.21 2.17 3.01 1.37 -4.33 -0.60 - YoY % 161.90% -109.68% -27.91% 119.71% 131.64% -621.67% - Horiz. % -21.67% 35.00% -361.67% -501.67% -228.33% 721.67% 100.00%
DPS 1.00 2.00 2.00 1.50 1.00 0.00 0.00 - YoY % -50.00% 0.00% 33.33% 50.00% 0.00% 0.00% - Horiz. % 100.00% 200.00% 200.00% 150.00% 100.00% - -
NAPS 1.0150 1.0220 0.9930 0.9300 0.7400 0.7000 0.7770 4.55% YoY % -0.68% 2.92% 6.77% 25.68% 5.71% -9.91% - Horiz. % 130.63% 131.53% 127.80% 119.69% 95.24% 90.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,412,046 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 8.36 6.87 10.74 9.82 6.38 4.61 6.83 3.42% YoY % 21.69% -36.03% 9.37% 53.92% 38.39% -32.50% - Horiz. % 122.40% 100.59% 157.25% 143.78% 93.41% 67.50% 100.00%
EPS 0.05 -0.07 0.68 0.94 0.28 -0.89 -0.12 - YoY % 171.43% -110.29% -27.66% 235.71% 131.46% -641.67% - Horiz. % -41.67% 58.33% -566.67% -783.33% -233.33% 741.67% 100.00%
DPS 0.39 0.64 0.63 0.47 0.21 0.00 0.00 - YoY % -39.06% 1.59% 34.04% 123.81% 0.00% 0.00% - Horiz. % 185.71% 304.76% 300.00% 223.81% 100.00% - -
NAPS 0.3923 0.3278 0.3126 0.2906 0.1520 0.1440 0.1611 15.97% YoY % 19.68% 4.86% 7.57% 91.18% 5.56% -10.61% - Horiz. % 243.51% 203.48% 194.04% 180.38% 94.35% 89.39% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.2900 1.5500 2.1600 1.9900 1.3700 0.7000 2.5500 -
P/RPS 5.96 7.24 6.33 6.34 4.41 3.12 7.74 -4.26% YoY % -17.68% 14.38% -0.16% 43.76% 41.35% -59.69% - Horiz. % 77.00% 93.54% 81.78% 81.91% 56.98% 40.31% 100.00%
P/EPS 992.31 -738.10 99.58 66.11 100.00 -16.17 -425.00 - YoY % 234.44% -841.21% 50.63% -33.89% 718.43% 96.20% - Horiz. % -233.48% 173.67% -23.43% -15.56% -23.53% 3.80% 100.00%
EY 0.10 -0.14 1.00 1.51 1.00 -6.19 -0.24 - YoY % 171.43% -114.00% -33.77% 51.00% 116.16% -2,479.17% - Horiz. % -41.67% 58.33% -416.67% -629.17% -416.67% 2,579.17% 100.00%
DY 0.78 1.29 0.93 0.75 0.73 0.00 0.00 - YoY % -39.53% 38.71% 24.00% 2.74% 0.00% 0.00% - Horiz. % 106.85% 176.71% 127.40% 102.74% 100.00% - -
P/NAPS 1.27 1.52 2.18 2.14 1.85 1.00 3.28 -14.61% YoY % -16.45% -30.28% 1.87% 15.68% 85.00% -69.51% - Horiz. % 38.72% 46.34% 66.46% 65.24% 56.40% 30.49% 100.00%
Price Multiplier on Announcement Date 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 25/02/14 26/02/13 08/02/12 09/02/11 23/02/10 24/02/09 26/02/08 -
Price 1.5700 1.2700 2.2400 2.2100 1.3700 0.8600 2.0500 -
P/RPS 7.26 5.93 6.57 7.04 4.41 3.83 6.22 2.61% YoY % 22.43% -9.74% -6.68% 59.64% 15.14% -38.42% - Horiz. % 116.72% 95.34% 105.63% 113.18% 70.90% 61.58% 100.00%
P/EPS 1,207.69 -604.76 103.27 73.42 100.00 -19.86 -341.67 - YoY % 299.70% -685.61% 40.66% -26.58% 603.52% 94.19% - Horiz. % -353.47% 177.00% -30.23% -21.49% -29.27% 5.81% 100.00%
EY 0.08 -0.17 0.97 1.36 1.00 -5.03 -0.29 - YoY % 147.06% -117.53% -28.68% 36.00% 119.88% -1,634.48% - Horiz. % -27.59% 58.62% -334.48% -468.97% -344.83% 1,734.48% 100.00%
DY 0.64 1.57 0.89 0.68 0.73 0.00 0.00 - YoY % -59.24% 76.40% 30.88% -6.85% 0.00% 0.00% - Horiz. % 87.67% 215.07% 121.92% 93.15% 100.00% - -
P/NAPS 1.55 1.24 2.26 2.38 1.85 1.23 2.64 -8.49% YoY % 25.00% -45.13% -5.04% 28.65% 50.41% -53.41% - Horiz. % 58.71% 46.97% 85.61% 90.15% 70.08% 46.59% 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 2010.doc 
