[MRCB] YoY Annualized Quarter 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- -10.81%
YoY- 74.43%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,060,668 895,530 1,340,264 912,676 727,104 765,678 811,236 4.56%
PBT 325,342 36,390 108,872 92,268 66,560 22,290 18,666 60.98%
Tax -38,896 -12,958 -31,234 -7,252 -18,136 2,752 -9,162 27.23%
NP 286,446 23,432 77,638 85,016 48,424 25,042 9,504 76.36%
-
NP to SH 261,032 22,122 54,624 77,064 44,180 24,390 18,934 54.81%
-
Tax Rate 11.96% 35.61% 28.69% 7.86% 27.25% -12.35% 49.08% -
Total Cost 774,222 872,098 1,262,626 827,660 678,680 740,636 801,732 -0.57%
-
Net Worth 1,879,894 1,419,955 1,353,122 0 1,069,301 651,613 717,307 17.41%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,879,894 1,419,955 1,353,122 0 1,069,301 651,613 717,307 17.41%
NOSH 1,656,294 1,382,624 1,386,395 1,386,586 1,213,736 910,074 910,288 10.48%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 27.01% 2.62% 5.79% 9.32% 6.66% 3.27% 1.17% -
ROE 13.89% 1.56% 4.04% 0.00% 4.13% 3.74% 2.64% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 64.04 64.77 96.67 65.82 59.91 84.13 89.12 -5.35%
EPS 15.76 1.60 3.94 5.56 3.64 2.68 2.08 40.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.135 1.027 0.976 0.00 0.881 0.716 0.788 6.26%
Adjusted Per Share Value based on latest NOSH - 1,388,759
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 23.74 20.05 30.00 20.43 16.28 17.14 18.16 4.56%
EPS 5.84 0.50 1.22 1.72 0.99 0.55 0.42 55.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4208 0.3178 0.3029 0.00 0.2394 0.1459 0.1606 17.40%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.71 1.53 1.75 2.23 1.56 1.26 1.10 -
P/RPS 2.67 2.36 1.81 3.39 2.60 1.50 1.23 13.78%
P/EPS 10.85 95.63 44.42 40.12 42.86 47.01 52.88 -23.19%
EY 9.22 1.05 2.25 2.49 2.33 2.13 1.89 30.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.49 1.79 0.00 1.77 1.76 1.40 1.26%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 26/08/13 16/08/12 11/08/11 24/08/10 27/08/09 26/08/08 -
Price 1.68 1.49 1.74 2.23 1.67 1.29 0.77 -
P/RPS 2.62 2.30 1.80 3.39 2.79 1.53 0.86 20.39%
P/EPS 10.66 93.13 44.16 40.12 45.88 48.13 37.02 -18.73%
EY 9.38 1.07 2.26 2.49 2.18 2.08 2.70 23.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.45 1.78 0.00 1.90 1.80 0.98 7.10%

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