[MRCB] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 55.88%
YoY- 161.13%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,283,204 1,226,705 1,067,579 921,616 788,552 903,702 527,929 15.93%
PBT 134,002 123,313 97,575 46,492 -42,155 69,831 30,266 28.11%
Tax -42,835 -15,326 -23,781 -9,009 -19,559 -25,955 2,907 -
NP 91,167 107,987 73,794 37,483 -61,714 43,876 33,173 18.33%
-
NP to SH 60,122 93,524 67,268 34,624 -56,638 40,744 33,784 10.07%
-
Tax Rate 31.97% 12.43% 24.37% 19.38% - 37.17% -9.60% -
Total Cost 1,192,037 1,118,718 993,785 884,133 850,266 859,826 494,756 15.76%
-
Net Worth 1,415,776 1,376,024 1,205,380 670,726 635,362 667,892 440,310 21.46%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 27,705 27,714 - 9,063 - - - -
Div Payout % 46.08% 29.63% - 26.18% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 1,415,776 1,376,024 1,205,380 670,726 635,362 667,892 440,310 21.46%
NOSH 1,385,299 1,385,724 1,296,107 906,387 907,660 859,578 768,430 10.31%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.10% 8.80% 6.91% 4.07% -7.83% 4.86% 6.28% -
ROE 4.25% 6.80% 5.58% 5.16% -8.91% 6.10% 7.67% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 92.63 88.52 82.37 101.68 86.88 105.13 68.70 5.10%
EPS 4.34 6.75 5.19 3.82 -6.24 4.74 4.40 -0.22%
DPS 2.00 2.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.022 0.993 0.93 0.74 0.70 0.777 0.573 10.11%
Adjusted Per Share Value based on latest NOSH - 905,985
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.72 27.46 23.90 20.63 17.65 20.23 11.82 15.93%
EPS 1.35 2.09 1.51 0.78 -1.27 0.91 0.76 10.03%
DPS 0.62 0.62 0.00 0.20 0.00 0.00 0.00 -
NAPS 0.3169 0.308 0.2698 0.1501 0.1422 0.1495 0.0986 21.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.55 2.16 1.99 1.37 0.70 2.55 1.04 -
P/RPS 1.67 2.44 2.42 1.35 0.81 2.43 1.51 1.69%
P/EPS 35.71 32.00 38.34 35.86 -11.22 53.80 23.66 7.09%
EY 2.80 3.12 2.61 2.79 -8.91 1.86 4.23 -6.63%
DY 1.29 0.93 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 1.52 2.18 2.14 1.85 1.00 3.28 1.82 -2.95%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 08/02/12 09/02/11 23/02/10 24/02/09 26/02/08 27/02/07 -
Price 1.27 2.24 2.21 1.37 0.86 2.05 1.83 -
P/RPS 1.37 2.53 2.68 1.35 0.99 1.95 2.66 -10.46%
P/EPS 29.26 33.19 42.58 35.86 -13.78 43.25 41.62 -5.69%
EY 3.42 3.01 2.35 2.79 -7.26 2.31 2.40 6.07%
DY 1.57 0.89 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 1.24 2.26 2.38 1.85 1.23 2.64 3.19 -14.55%

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