[MRCB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 7.26%
YoY- 90.38%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,323,698 1,216,571 1,175,808 1,160,365 1,099,399 1,067,579 916,130 27.77%
PBT 125,802 114,236 116,964 111,476 106,633 97,575 71,651 45.48%
Tax -22,479 -15,326 -14,829 -18,339 -19,684 -23,781 -23,602 -3.19%
NP 103,323 98,910 102,135 93,137 86,949 73,794 48,049 66.52%
-
NP to SH 85,001 84,448 95,818 84,759 79,024 67,269 38,179 70.42%
-
Tax Rate 17.87% 13.42% 12.68% 16.45% 18.46% 24.37% 32.94% -
Total Cost 1,220,375 1,117,661 1,073,673 1,067,228 1,012,450 993,785 868,081 25.46%
-
Net Worth 1,380,810 1,379,424 0 0 1,309,967 1,282,287 1,195,380 10.08%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 27,782 27,782 20,682 20,682 20,682 20,682 9,059 110.94%
Div Payout % 32.69% 32.90% 21.58% 24.40% 26.17% 30.75% 23.73% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,380,810 1,379,424 0 0 1,309,967 1,282,287 1,195,380 10.08%
NOSH 1,384,687 1,389,148 1,392,077 1,388,759 1,384,743 1,378,803 1,361,481 1.13%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.81% 8.13% 8.69% 8.03% 7.91% 6.91% 5.24% -
ROE 6.16% 6.12% 0.00% 0.00% 6.03% 5.25% 3.19% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 95.60 87.58 84.46 83.55 79.39 77.43 67.29 26.35%
EPS 6.14 6.08 6.88 6.10 5.71 4.88 2.80 68.70%
DPS 2.00 2.00 1.50 1.50 1.50 1.50 0.67 107.18%
NAPS 0.9972 0.993 0.00 0.00 0.946 0.93 0.878 8.84%
Adjusted Per Share Value based on latest NOSH - 1,388,759
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.63 27.23 26.32 25.97 24.61 23.90 20.51 27.76%
EPS 1.90 1.89 2.14 1.90 1.77 1.51 0.85 70.87%
DPS 0.62 0.62 0.46 0.46 0.46 0.46 0.20 112.45%
NAPS 0.3091 0.3088 0.00 0.00 0.2932 0.287 0.2676 10.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.90 2.16 1.68 2.23 2.20 1.99 2.10 -
P/RPS 1.99 2.47 1.99 2.67 2.77 2.57 3.12 -25.88%
P/EPS 30.95 35.53 24.41 36.54 38.55 40.79 74.89 -44.48%
EY 3.23 2.81 4.10 2.74 2.59 2.45 1.34 79.67%
DY 1.05 0.93 0.89 0.67 0.68 0.75 0.32 120.65%
P/NAPS 1.91 2.18 0.00 0.00 2.33 2.14 2.39 -13.87%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 08/02/12 25/11/11 11/08/11 26/05/11 09/02/11 22/11/10 -
Price 1.60 2.24 1.89 2.23 2.16 2.21 2.15 -
P/RPS 1.67 2.56 2.24 2.67 2.72 2.85 3.20 -35.15%
P/EPS 26.06 36.85 27.46 36.54 37.85 45.30 76.67 -51.26%
EY 3.84 2.71 3.64 2.74 2.64 2.21 1.30 105.73%
DY 1.25 0.89 0.79 0.67 0.69 0.68 0.31 153.12%
P/NAPS 1.60 2.26 0.00 0.00 2.28 2.38 2.45 -24.70%

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