[MRCB] QoQ Cumulative 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- -67.89%
YoY- 119.38%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,226,705 742,690 456,338 221,497 1,067,579 634,461 363,552 124.46%
PBT 123,313 76,753 46,134 24,036 97,575 48,286 33,280 138.88%
Tax -15,326 -4,736 -3,626 151 -23,781 -13,688 -9,068 41.75%
NP 107,987 72,017 42,508 24,187 73,794 34,598 24,212 170.21%
-
NP to SH 93,524 63,393 38,532 21,602 67,268 25,766 22,090 161.02%
-
Tax Rate 12.43% 6.17% 7.86% -0.63% 24.37% 28.35% 27.25% -
Total Cost 1,118,718 670,673 413,830 197,310 993,785 599,863 339,340 121.02%
-
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% 1.65% 5.58% 2.31% 2.07% -
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 53.66 32.91 16.00 82.37 49.99 29.95 105.54%
EPS 6.75 4.58 2.78 1.56 5.19 2.03 1.82 139.02%
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 16.62 10.21 4.96 23.90 14.20 8.14 124.43%
EPS 2.09 1.42 0.86 0.48 1.51 0.58 0.49 162.31%
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 3.13 6.78 13.75 2.42 4.20 5.21 -39.60%
P/EPS 32.00 36.68 80.25 141.03 38.34 103.45 85.71 -48.05%
EY 3.12 2.73 1.25 0.71 2.61 0.97 1.17 91.95%
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 3.52 6.78 13.50 2.68 4.30 5.58 -40.89%
P/EPS 33.19 41.26 80.25 138.46 42.58 105.91 91.76 -49.14%
EY 3.01 2.42 1.25 0.72 2.35 0.94 1.09 96.46%
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