[MRCB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 13.05%
YoY- 150.97%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,430,365 1,323,698 1,216,571 1,175,808 1,160,365 1,099,399 1,067,579 21.55%
PBT 121,490 125,802 114,236 116,964 111,476 106,633 97,575 15.75%
Tax -27,317 -22,479 -15,326 -14,829 -18,339 -19,684 -23,781 9.69%
NP 94,173 103,323 98,910 102,135 93,137 86,949 73,794 17.67%
-
NP to SH 72,179 85,001 84,448 95,818 84,759 79,024 67,269 4.81%
-
Tax Rate 22.48% 17.87% 13.42% 12.68% 16.45% 18.46% 24.37% -
Total Cost 1,336,192 1,220,375 1,117,661 1,073,673 1,067,228 1,012,450 993,785 21.84%
-
Net Worth 1,360,332 1,380,810 1,379,424 0 0 1,309,967 1,282,287 4.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 27,782 27,782 27,782 20,682 20,682 20,682 20,682 21.76%
Div Payout % 38.49% 32.69% 32.90% 21.58% 24.40% 26.17% 30.75% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,360,332 1,380,810 1,379,424 0 0 1,309,967 1,282,287 4.02%
NOSH 1,393,783 1,384,687 1,389,148 1,392,077 1,388,759 1,384,743 1,378,803 0.72%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.58% 7.81% 8.13% 8.69% 8.03% 7.91% 6.91% -
ROE 5.31% 6.16% 6.12% 0.00% 0.00% 6.03% 5.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.62 95.60 87.58 84.46 83.55 79.39 77.43 20.67%
EPS 5.18 6.14 6.08 6.88 6.10 5.71 4.88 4.06%
DPS 2.00 2.00 2.00 1.50 1.50 1.50 1.50 21.16%
NAPS 0.976 0.9972 0.993 0.00 0.00 0.946 0.93 3.27%
Adjusted Per Share Value based on latest NOSH - 1,392,077
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.02 29.63 27.23 26.32 25.97 24.61 23.90 21.55%
EPS 1.62 1.90 1.89 2.14 1.90 1.77 1.51 4.80%
DPS 0.62 0.62 0.62 0.46 0.46 0.46 0.46 22.03%
NAPS 0.3045 0.3091 0.3088 0.00 0.00 0.2932 0.287 4.02%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.75 1.90 2.16 1.68 2.23 2.20 1.99 -
P/RPS 1.71 1.99 2.47 1.99 2.67 2.77 2.57 -23.80%
P/EPS 33.79 30.95 35.53 24.41 36.54 38.55 40.79 -11.80%
EY 2.96 3.23 2.81 4.10 2.74 2.59 2.45 13.44%
DY 1.14 1.05 0.93 0.89 0.67 0.68 0.75 32.23%
P/NAPS 1.79 1.91 2.18 0.00 0.00 2.33 2.14 -11.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 08/02/12 25/11/11 11/08/11 26/05/11 09/02/11 -
Price 1.74 1.60 2.24 1.89 2.23 2.16 2.21 -
P/RPS 1.70 1.67 2.56 2.24 2.67 2.72 2.85 -29.16%
P/EPS 33.60 26.06 36.85 27.46 36.54 37.85 45.30 -18.07%
EY 2.98 3.84 2.71 3.64 2.74 2.64 2.21 22.07%
DY 1.15 1.25 0.89 0.79 0.67 0.69 0.68 41.99%
P/NAPS 1.78 1.60 2.26 0.00 0.00 2.28 2.38 -17.62%

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