[MRCB] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -28.53%
YoY- -35.71%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,696,727 1,514,767 940,910 1,283,204 1,226,705 1,067,579 921,616 10.70%
PBT 370,112 220,618 -110,367 134,002 123,313 97,575 46,492 41.28%
Tax -6,083 -37,099 -7,584 -42,835 -15,326 -23,781 -9,009 -6.33%
NP 364,029 183,519 -117,951 91,167 107,987 73,794 37,483 46.04%
-
NP to SH 330,392 152,634 -109,132 60,122 93,524 67,268 34,624 45.61%
-
Tax Rate 1.64% 16.82% - 31.97% 12.43% 24.37% 19.38% -
Total Cost 1,332,698 1,331,248 1,058,861 1,192,037 1,118,718 993,785 884,133 7.07%
-
Net Worth 2,259,166 1,928,008 1,500,934 1,415,776 1,376,024 1,205,380 670,726 22.42%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 44,647 42,730 14,787 27,705 27,714 - 9,063 30.42%
Div Payout % 13.51% 28.00% 0.00% 46.08% 29.63% - 26.18% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,259,166 1,928,008 1,500,934 1,415,776 1,376,024 1,205,380 670,726 22.42%
NOSH 1,785,902 1,709,227 1,478,753 1,385,299 1,385,724 1,296,107 906,387 11.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.45% 12.12% -12.54% 7.10% 8.80% 6.91% 4.07% -
ROE 14.62% 7.92% -7.27% 4.25% 6.80% 5.58% 5.16% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 95.01 88.62 63.63 92.63 88.52 82.37 101.68 -1.12%
EPS 18.50 8.93 -7.38 4.34 6.75 5.19 3.82 30.05%
DPS 2.50 2.50 1.00 2.00 2.00 0.00 1.00 16.49%
NAPS 1.265 1.128 1.015 1.022 0.993 0.93 0.74 9.34%
Adjusted Per Share Value based on latest NOSH - 1,415,238
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.98 33.91 21.06 28.72 27.46 23.90 20.63 10.70%
EPS 7.40 3.42 -2.44 1.35 2.09 1.51 0.78 45.47%
DPS 1.00 0.96 0.33 0.62 0.62 0.00 0.20 30.75%
NAPS 0.5057 0.4316 0.336 0.3169 0.308 0.2698 0.1501 22.42%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.28 1.22 1.29 1.55 2.16 1.99 1.37 -
P/RPS 1.35 1.38 2.03 1.67 2.44 2.42 1.35 0.00%
P/EPS 6.92 13.66 -17.48 35.71 32.00 38.34 35.86 -23.97%
EY 14.45 7.32 -5.72 2.80 3.12 2.61 2.79 31.51%
DY 1.95 2.05 0.78 1.29 0.93 0.00 0.73 17.78%
P/NAPS 1.01 1.08 1.27 1.52 2.18 2.14 1.85 -9.59%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 23/02/10 -
Price 1.21 1.40 1.57 1.27 2.24 2.21 1.37 -
P/RPS 1.27 1.58 2.47 1.37 2.53 2.68 1.35 -1.01%
P/EPS 6.54 15.68 -21.27 29.26 33.19 42.58 35.86 -24.68%
EY 15.29 6.38 -4.70 3.42 3.01 2.35 2.79 32.76%
DY 2.07 1.79 0.64 1.57 0.89 0.00 0.73 18.96%
P/NAPS 0.96 1.24 1.55 1.24 2.26 2.38 1.85 -10.35%

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