[MRCB] QoQ 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- -47.95%
YoY- 119.38%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
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 473,881 286,352 234,841 221,497 433,118 270,909 173,875 94.75%
PBT 46,561 20,493 23,146 24,036 49,289 15,005 18,303 86.03%
Tax -10,590 -1,110 -3,777 151 -10,093 -4,620 -5,122 62.08%
NP 35,971 19,383 19,369 24,187 39,196 10,385 13,181 94.92%
-
NP to SH 30,132 14,735 17,979 21,602 41,502 3,676 12,244 81.98%
-
Tax Rate 22.74% 5.42% 16.32% -0.63% 20.48% 30.79% 27.98% -
Total Cost 437,910 266,969 215,472 197,310 393,922 260,524 160,694 94.74%
-
Net Worth 1,379,424 0 0 1,309,967 1,282,287 1,195,380 1,212,018 8.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 27,782 - - - 20,682 - - -
Div Payout % 92.20% - - - 49.83% - - -
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 1,379,424 0 0 1,309,967 1,282,287 1,195,380 1,212,018 8.98%
NOSH 1,389,148 1,392,077 1,388,759 1,384,743 1,378,803 1,361,481 1,375,730 0.64%
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 7.59% 6.77% 8.25% 10.92% 9.05% 3.83% 7.58% -
ROE 2.18% 0.00% 0.00% 1.65% 3.24% 0.31% 1.01% -
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 34.11 20.57 16.91 16.00 31.41 19.90 12.64 93.48%
EPS 2.17 1.06 1.30 1.56 3.01 0.27 0.89 80.85%
DPS 2.00 0.00 0.00 0.00 1.50 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 10.61 6.41 5.26 4.96 9.69 6.06 3.89 94.85%
EPS 0.67 0.33 0.40 0.48 0.93 0.08 0.27 82.98%
DPS 0.62 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.3088 0.00 0.00 0.2932 0.287 0.2676 0.2713 8.98%
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 6.33 8.17 13.19 13.75 6.34 10.55 12.34 -35.84%
P/EPS 99.58 158.72 172.25 141.03 66.11 777.78 175.28 -31.33%
EY 1.00 0.63 0.58 0.71 1.51 0.13 0.57 45.31%
DY 0.93 0.00 0.00 0.00 0.75 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 6.57 9.19 13.19 13.50 7.04 10.81 13.21 -37.14%
P/EPS 103.27 178.56 172.25 138.46 73.42 796.30 187.64 -32.76%
EY 0.97 0.56 0.58 0.72 1.36 0.13 0.53 49.45%
DY 0.89 0.00 0.00 0.00 0.68 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