[MRCB] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 3885.29%
YoY- 28.82%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,340,264 912,676 727,104 765,678 811,236 746,780 381,724 23.26%
PBT 108,872 92,268 66,560 22,290 18,666 83,018 42,172 17.10%
Tax -31,234 -7,252 -18,136 2,752 -9,162 -13,444 242 -
NP 77,638 85,016 48,424 25,042 9,504 69,574 42,414 10.59%
-
NP to SH 54,624 77,064 44,180 24,390 18,934 64,244 22,922 15.55%
-
Tax Rate 28.69% 7.86% 27.25% -12.35% 49.08% 16.19% -0.57% -
Total Cost 1,262,626 827,660 678,680 740,636 801,732 677,206 339,310 24.45%
-
Net Worth 1,353,122 0 1,069,301 651,613 717,307 606,658 492,284 18.33%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,353,122 0 1,069,301 651,613 717,307 606,658 492,284 18.33%
NOSH 1,386,395 1,386,586 1,213,736 910,074 910,288 813,215 769,194 10.30%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.79% 9.32% 6.66% 3.27% 1.17% 9.32% 11.11% -
ROE 4.04% 0.00% 4.13% 3.74% 2.64% 10.59% 4.66% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 96.67 65.82 59.91 84.13 89.12 91.83 49.63 11.74%
EPS 3.94 5.56 3.64 2.68 2.08 7.90 2.98 4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.00 0.881 0.716 0.788 0.746 0.64 7.27%
Adjusted Per Share Value based on latest NOSH - 905,413
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 30.26 20.60 16.42 17.29 18.31 16.86 8.62 23.25%
EPS 1.23 1.74 1.00 0.55 0.43 1.45 0.52 15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3055 0.00 0.2414 0.1471 0.1619 0.137 0.1111 18.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.75 2.23 1.56 1.26 1.10 2.71 0.77 -
P/RPS 1.81 3.39 2.60 1.50 1.23 2.95 1.55 2.61%
P/EPS 44.42 40.12 42.86 47.01 52.88 34.30 25.84 9.44%
EY 2.25 2.49 2.33 2.13 1.89 2.92 3.87 -8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.00 1.77 1.76 1.40 3.63 1.20 6.88%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 11/08/11 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 -
Price 1.74 2.23 1.67 1.29 0.77 2.35 0.74 -
P/RPS 1.80 3.39 2.79 1.53 0.86 2.56 1.49 3.19%
P/EPS 44.16 40.12 45.88 48.13 37.02 29.75 24.83 10.06%
EY 2.26 2.49 2.18 2.08 2.70 3.36 4.03 -9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.00 1.90 1.80 0.98 3.15 1.16 7.39%

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