[MRCB] YoY Annualized Quarter 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- -38.36%
YoY- -29.12%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,868,930 1,060,668 895,530 1,340,264 912,676 727,104 765,678 16.02%
PBT 688,818 325,342 36,390 108,872 92,268 66,560 22,290 77.10%
Tax -44,396 -38,896 -12,958 -31,234 -7,252 -18,136 2,752 -
NP 644,422 286,446 23,432 77,638 85,016 48,424 25,042 71.78%
-
NP to SH 595,930 261,032 22,122 54,624 77,064 44,180 24,390 70.30%
-
Tax Rate 6.45% 11.96% 35.61% 28.69% 7.86% 27.25% -12.35% -
Total Cost 1,224,508 774,222 872,098 1,262,626 827,660 678,680 740,636 8.73%
-
Net Worth 2,310,166 1,879,894 1,419,955 1,353,122 0 1,069,301 651,613 23.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,310,166 1,879,894 1,419,955 1,353,122 0 1,069,301 651,613 23.47%
NOSH 1,785,290 1,656,294 1,382,624 1,386,395 1,386,586 1,213,736 910,074 11.87%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 34.48% 27.01% 2.62% 5.79% 9.32% 6.66% 3.27% -
ROE 25.80% 13.89% 1.56% 4.04% 0.00% 4.13% 3.74% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 104.68 64.04 64.77 96.67 65.82 59.91 84.13 3.70%
EPS 33.38 15.76 1.60 3.94 5.56 3.64 2.68 52.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.294 1.135 1.027 0.976 0.00 0.881 0.716 10.36%
Adjusted Per Share Value based on latest NOSH - 1,393,783
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.83 23.74 20.05 30.00 20.43 16.28 17.14 16.02%
EPS 13.34 5.84 0.50 1.22 1.72 0.99 0.55 70.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5171 0.4208 0.3178 0.3029 0.00 0.2394 0.1459 23.46%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.18 1.71 1.53 1.75 2.23 1.56 1.26 -
P/RPS 1.13 2.67 2.36 1.81 3.39 2.60 1.50 -4.60%
P/EPS 3.54 10.85 95.63 44.42 40.12 42.86 47.01 -35.00%
EY 28.29 9.22 1.05 2.25 2.49 2.33 2.13 53.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.51 1.49 1.79 0.00 1.77 1.76 -10.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 22/08/14 26/08/13 16/08/12 11/08/11 24/08/10 27/08/09 -
Price 0.83 1.68 1.49 1.74 2.23 1.67 1.29 -
P/RPS 0.79 2.62 2.30 1.80 3.39 2.79 1.53 -10.42%
P/EPS 2.49 10.66 93.13 44.16 40.12 45.88 48.13 -38.94%
EY 40.22 9.38 1.07 2.26 2.49 2.18 2.08 63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.48 1.45 1.78 0.00 1.90 1.80 -15.82%

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