[MRCB] YoY Cumulative 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- 78.37%
YoY- 74.43%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 530,334 447,765 670,132 456,338 363,552 382,839 405,618 4.56%
PBT 162,671 18,195 54,436 46,134 33,280 11,145 9,333 60.98%
Tax -19,448 -6,479 -15,617 -3,626 -9,068 1,376 -4,581 27.23%
NP 143,223 11,716 38,819 42,508 24,212 12,521 4,752 76.36%
-
NP to SH 130,516 11,061 27,312 38,532 22,090 12,195 9,467 54.81%
-
Tax Rate 11.96% 35.61% 28.69% 7.86% 27.25% -12.35% 49.08% -
Total Cost 387,111 436,049 631,313 413,830 339,340 370,318 400,866 -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 6.94% 0.78% 2.02% 0.00% 2.07% 1.87% 1.32% -
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 32.02 32.39 48.34 32.91 29.95 42.07 44.56 -5.35%
EPS 7.88 0.80 1.97 2.78 1.82 1.34 1.04 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 11.97 10.11 15.13 10.30 8.21 8.64 9.16 4.55%
EPS 2.95 0.25 0.62 0.87 0.50 0.28 0.21 55.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4244 0.3206 0.3055 0.00 0.2414 0.1471 0.1619 17.41%
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 5.34 4.72 3.62 6.78 5.21 3.00 2.47 13.70%
P/EPS 21.70 191.25 88.83 80.25 85.71 94.03 105.77 -23.19%
EY 4.61 0.52 1.13 1.25 1.17 1.06 0.95 30.10%
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 5.25 4.60 3.60 6.78 5.58 3.07 1.73 20.31%
P/EPS 21.32 186.25 88.32 80.25 91.76 96.27 74.04 -18.73%
EY 4.69 0.54 1.13 1.25 1.09 1.04 1.35 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