[MRCB] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 131.01%
YoY- -0.47%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,308,527 1,027,596 607,493 969,944 742,690 634,461 639,947 12.65%
PBT 369,735 203,987 -121,541 101,584 76,753 48,286 23,127 58.68%
Tax -39,734 -27,352 -7,427 -19,490 -4,736 -13,688 905 -
NP 330,001 176,635 -128,968 82,094 72,017 34,598 24,032 54.71%
-
NP to SH 303,603 157,909 -111,349 63,094 63,393 25,766 22,212 54.59%
-
Tax Rate 10.75% 13.41% - 19.19% 6.17% 28.35% -3.91% -
Total Cost 978,526 850,961 736,461 887,850 670,673 599,863 615,915 8.01%
-
Net Worth 2,272,114 1,913,843 1,440,568 1,418,574 0 1,114,411 659,107 22.89%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,272,114 1,913,843 1,440,568 1,418,574 0 1,114,411 659,107 22.89%
NOSH 1,784,850 1,690,674 1,422,081 1,386,681 1,383,989 1,269,261 906,612 11.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.22% 17.19% -21.23% 8.46% 9.70% 5.45% 3.76% -
ROE 13.36% 8.25% -7.73% 4.45% 0.00% 2.31% 3.37% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 73.31 60.78 42.72 69.95 53.66 49.99 70.59 0.63%
EPS 17.01 9.34 -7.83 4.55 4.58 2.03 2.45 38.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.273 1.132 1.013 1.023 0.00 0.878 0.727 9.78%
Adjusted Per Share Value based on latest NOSH - 1,386,899
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.29 23.00 13.60 21.71 16.62 14.20 14.32 12.66%
EPS 6.80 3.53 -2.49 1.41 1.42 0.58 0.50 54.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5086 0.4284 0.3225 0.3175 0.00 0.2494 0.1475 22.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.18 1.64 1.49 1.60 1.68 2.10 1.36 -
P/RPS 1.61 2.70 3.49 2.29 3.13 4.20 1.93 -2.97%
P/EPS 6.94 17.56 -19.03 35.16 36.68 103.45 55.51 -29.27%
EY 14.42 5.70 -5.26 2.84 2.73 0.97 1.80 41.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.45 1.47 1.56 0.00 2.39 1.87 -10.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 18/11/14 29/11/13 20/11/12 25/11/11 22/11/10 17/11/09 -
Price 1.37 1.49 1.36 1.76 1.89 2.15 1.36 -
P/RPS 1.87 2.45 3.18 2.52 3.52 4.30 1.93 -0.52%
P/EPS 8.05 15.95 -17.37 38.68 41.26 105.91 55.51 -27.50%
EY 12.42 6.27 -5.76 2.59 2.42 0.94 1.80 37.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 1.34 1.72 0.00 2.45 1.87 -8.73%

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