[MRCB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -15.08%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,206,429 1,273,019 1,443,825 1,430,365 1,323,698 1,216,571 1,175,808 1.72%
PBT 103,482 134,002 148,145 121,490 125,802 114,236 116,964 -7.83%
Tax -37,293 -42,835 -30,080 -27,317 -22,479 -15,326 -14,829 84.82%
NP 66,189 91,167 118,065 94,173 103,323 98,910 102,135 -25.09%
-
NP to SH 43,219 60,122 93,226 72,179 85,001 84,448 95,818 -41.15%
-
Tax Rate 36.04% 31.97% 20.30% 22.48% 17.87% 13.42% 12.68% -
Total Cost 1,140,240 1,181,852 1,325,760 1,336,192 1,220,375 1,117,661 1,073,673 4.08%
-
Net Worth 1,415,275 1,446,373 1,418,797 1,360,332 1,380,810 1,379,424 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 28,304 28,304 27,782 27,782 27,782 27,782 20,682 23.24%
Div Payout % 65.49% 47.08% 29.80% 38.49% 32.69% 32.90% 21.58% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,415,275 1,446,373 1,418,797 1,360,332 1,380,810 1,379,424 0 -
NOSH 1,382,105 1,415,238 1,386,899 1,393,783 1,384,687 1,389,148 1,392,077 -0.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.49% 7.16% 8.18% 6.58% 7.81% 8.13% 8.69% -
ROE 3.05% 4.16% 6.57% 5.31% 6.16% 6.12% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 87.29 89.95 104.10 102.62 95.60 87.58 84.46 2.21%
EPS 3.13 4.25 6.72 5.18 6.14 6.08 6.88 -40.81%
DPS 2.05 2.00 2.00 2.00 2.00 2.00 1.50 23.12%
NAPS 1.024 1.022 1.023 0.976 0.9972 0.993 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,393,783
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.24 28.74 32.60 32.29 29.88 27.47 26.54 1.74%
EPS 0.98 1.36 2.10 1.63 1.92 1.91 2.16 -40.92%
DPS 0.64 0.64 0.63 0.63 0.63 0.63 0.47 22.83%
NAPS 0.3195 0.3265 0.3203 0.3071 0.3117 0.3114 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.43 1.55 1.60 1.75 1.90 2.16 1.68 -
P/RPS 1.64 1.72 1.54 1.71 1.99 2.47 1.99 -12.08%
P/EPS 45.73 36.49 23.80 33.79 30.95 35.53 24.41 51.91%
EY 2.19 2.74 4.20 2.96 3.23 2.81 4.10 -34.14%
DY 1.43 1.29 1.25 1.14 1.05 0.93 0.89 37.14%
P/NAPS 1.40 1.52 1.56 1.79 1.91 2.18 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 26/02/13 20/11/12 16/08/12 22/05/12 08/02/12 25/11/11 -
Price 1.70 1.27 1.76 1.74 1.60 2.24 1.89 -
P/RPS 1.95 1.41 1.69 1.70 1.67 2.56 2.24 -8.82%
P/EPS 54.36 29.90 26.18 33.60 26.06 36.85 27.46 57.59%
EY 1.84 3.35 3.82 2.98 3.84 2.71 3.64 -36.51%
DY 1.20 1.57 1.14 1.15 1.25 0.89 0.79 32.10%
P/NAPS 1.66 1.24 1.72 1.78 1.60 2.26 0.00 -

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 ⃤ & 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