[MRCB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 28.45%
YoY- 119.38%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,226,705 990,253 912,676 885,988 1,067,579 845,948 727,104 41.58%
PBT 123,313 102,337 92,268 96,144 97,575 64,381 66,560 50.67%
Tax -15,326 -6,314 -7,252 604 -23,781 -18,250 -18,136 -10.58%
NP 107,987 96,022 85,016 96,748 73,794 46,130 48,424 70.44%
-
NP to SH 93,524 84,524 77,064 86,408 67,268 34,354 44,180 64.64%
-
Tax Rate 12.43% 6.17% 7.86% -0.63% 24.37% 28.35% 27.25% -
Total Cost 1,118,718 894,230 827,660 789,240 993,785 799,817 678,680 39.41%
-
Net Worth 1,376,024 0 0 1,309,967 1,205,380 1,114,411 1,069,301 18.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 27,714 - - - - - - -
Div Payout % 29.63% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,376,024 0 0 1,309,967 1,205,380 1,114,411 1,069,301 18.25%
NOSH 1,385,724 1,383,989 1,386,586 1,384,743 1,296,107 1,269,261 1,213,736 9.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.80% 9.70% 9.32% 10.92% 6.91% 5.45% 6.66% -
ROE 6.80% 0.00% 0.00% 6.60% 5.58% 3.08% 4.13% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 88.52 71.55 65.82 63.98 82.37 66.65 59.91 29.63%
EPS 6.75 6.11 5.56 6.24 5.19 2.71 3.64 50.76%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.993 0.00 0.00 0.946 0.93 0.878 0.881 8.28%
Adjusted Per Share Value based on latest NOSH - 1,384,743
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.46 22.17 20.43 19.83 23.90 18.94 16.28 41.56%
EPS 2.09 1.89 1.72 1.93 1.51 0.77 0.99 64.34%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.308 0.00 0.00 0.2932 0.2698 0.2494 0.2394 18.23%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.16 1.68 2.23 2.20 1.99 2.10 1.56 -
P/RPS 2.44 2.35 3.39 3.44 2.42 3.15 2.60 -4.13%
P/EPS 32.00 27.51 40.12 35.26 38.34 77.59 42.86 -17.65%
EY 3.12 3.64 2.49 2.84 2.61 1.29 2.33 21.42%
DY 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 0.00 0.00 2.33 2.14 2.39 1.77 14.85%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 08/02/12 25/11/11 11/08/11 26/05/11 09/02/11 22/11/10 24/08/10 -
Price 2.24 1.89 2.23 2.16 2.21 2.15 1.67 -
P/RPS 2.53 2.64 3.39 3.38 2.68 3.23 2.79 -6.29%
P/EPS 33.19 30.95 40.12 34.62 42.58 79.43 45.88 -19.36%
EY 3.01 3.23 2.49 2.89 2.35 1.26 2.18 23.92%
DY 0.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 0.00 0.00 2.28 2.38 2.45 1.90 12.22%

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