[MRCB] YoY Annualized Quarter 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- 9.68%
YoY- 146.03%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,370,128 809,990 1,293,258 990,253 845,948 853,262 779,997 9.83%
PBT 271,982 -162,054 135,445 102,337 64,381 30,836 -22,208 -
Tax -36,469 -9,902 -25,986 -6,314 -18,250 1,206 -6,685 32.66%
NP 235,513 -171,957 109,458 96,022 46,130 32,042 -28,893 -
-
NP to SH 210,545 -148,465 84,125 84,524 34,354 29,616 -23,120 -
-
Tax Rate 13.41% - 19.19% 6.17% 28.35% -3.91% - -
Total Cost 1,134,614 981,947 1,183,800 894,230 799,817 821,220 808,890 5.79%
-
Net Worth 1,913,843 1,440,568 1,418,574 0 1,114,411 659,107 680,890 18.78%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,913,843 1,440,568 1,418,574 0 1,114,411 659,107 680,890 18.78%
NOSH 1,690,674 1,422,081 1,386,681 1,383,989 1,269,261 906,612 907,853 10.91%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.19% -21.23% 8.46% 9.70% 5.45% 3.76% -3.70% -
ROE 11.00% -10.31% 5.93% 0.00% 3.08% 4.49% -3.40% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 81.04 56.96 93.26 71.55 66.65 94.12 85.92 -0.96%
EPS 12.45 -10.44 6.07 6.11 2.71 3.27 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.132 1.013 1.023 0.00 0.878 0.727 0.75 7.09%
Adjusted Per Share Value based on latest NOSH - 1,392,077
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.67 18.13 28.95 22.17 18.94 19.10 17.46 9.83%
EPS 4.71 -3.32 1.88 1.89 0.77 0.66 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4284 0.3225 0.3175 0.00 0.2494 0.1475 0.1524 18.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.64 1.49 1.60 1.68 2.10 1.36 0.75 -
P/RPS 2.02 2.62 1.72 2.35 3.15 1.45 0.87 15.06%
P/EPS 13.17 -14.27 26.37 27.51 77.59 41.63 -29.45 -
EY 7.59 -7.01 3.79 3.64 1.29 2.40 -3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.47 1.56 0.00 2.39 1.87 1.00 6.38%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 29/11/13 20/11/12 25/11/11 22/11/10 17/11/09 25/11/08 -
Price 1.49 1.36 1.76 1.89 2.15 1.36 0.68 -
P/RPS 1.84 2.39 1.89 2.64 3.23 1.45 0.79 15.12%
P/EPS 11.96 -13.03 29.01 30.95 79.43 41.63 -26.70 -
EY 8.36 -7.68 3.45 3.23 1.26 2.40 -3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.34 1.72 0.00 2.45 1.87 0.91 6.39%

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