[MRCB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 21.43%
YoY- 228.1%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,293,258 990,253 845,948 853,262 779,997 802,961 494,394 17.36%
PBT 135,445 102,337 64,381 30,836 -22,208 75,958 29,238 29.08%
Tax -25,986 -6,314 -18,250 1,206 -6,685 -9,404 -1,634 58.51%
NP 109,458 96,022 46,130 32,042 -28,893 66,554 27,604 25.78%
-
NP to SH 84,125 84,524 34,354 29,616 -23,120 61,642 19,321 27.75%
-
Tax Rate 19.19% 6.17% 28.35% -3.91% - 12.38% 5.59% -
Total Cost 1,183,800 894,230 799,817 821,220 808,890 736,406 466,790 16.76%
-
Net Worth 1,418,574 0 1,114,411 659,107 680,890 655,515 495,377 19.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,418,574 0 1,114,411 659,107 680,890 655,515 495,377 19.14%
NOSH 1,386,681 1,383,989 1,269,261 906,612 907,853 843,649 766,719 10.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.46% 9.70% 5.45% 3.76% -3.70% 8.29% 5.58% -
ROE 5.93% 0.00% 3.08% 4.49% -3.40% 9.40% 3.90% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 93.26 71.55 66.65 94.12 85.92 95.18 64.48 6.33%
EPS 6.07 6.11 2.71 3.27 -2.55 7.31 2.52 15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.023 0.00 0.878 0.727 0.75 0.777 0.6461 7.95%
Adjusted Per Share Value based on latest NOSH - 910,636
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 28.95 22.17 18.94 19.10 17.46 17.97 11.07 17.35%
EPS 1.88 1.89 0.77 0.66 -0.52 1.38 0.43 27.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3175 0.00 0.2494 0.1475 0.1524 0.1467 0.1109 19.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.68 2.10 1.36 0.75 2.51 0.78 -
P/RPS 1.72 2.35 3.15 1.45 0.87 2.64 1.21 6.03%
P/EPS 26.37 27.51 77.59 41.63 -29.45 34.35 30.95 -2.63%
EY 3.79 3.64 1.29 2.40 -3.40 2.91 3.23 2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 2.39 1.87 1.00 3.23 1.21 4.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 25/11/11 22/11/10 17/11/09 25/11/08 27/11/07 28/11/06 -
Price 1.76 1.89 2.15 1.36 0.68 2.52 0.88 -
P/RPS 1.89 2.64 3.23 1.45 0.79 2.65 1.36 5.63%
P/EPS 29.01 30.95 79.43 41.63 -26.70 34.49 34.92 -3.04%
EY 3.45 3.23 1.26 2.40 -3.75 2.90 2.86 3.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.00 2.45 1.87 0.91 3.24 1.36 3.98%

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