[MRCB] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
08-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 47.53%
YoY- 39.03%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,514,767 940,910 1,283,204 1,226,705 1,067,579 921,616 788,552 11.48%
PBT 220,618 -110,367 134,002 123,313 97,575 46,492 -42,155 -
Tax -37,099 -7,584 -42,835 -15,326 -23,781 -9,009 -19,559 11.25%
NP 183,519 -117,951 91,167 107,987 73,794 37,483 -61,714 -
-
NP to SH 152,634 -109,132 60,122 93,524 67,268 34,624 -56,638 -
-
Tax Rate 16.82% - 31.97% 12.43% 24.37% 19.38% - -
Total Cost 1,331,248 1,058,861 1,192,037 1,118,718 993,785 884,133 850,266 7.75%
-
Net Worth 1,928,008 1,500,934 1,415,776 1,376,024 1,205,380 670,726 635,362 20.31%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 42,730 14,787 27,705 27,714 - 9,063 - -
Div Payout % 28.00% 0.00% 46.08% 29.63% - 26.18% - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,928,008 1,500,934 1,415,776 1,376,024 1,205,380 670,726 635,362 20.31%
NOSH 1,709,227 1,478,753 1,385,299 1,385,724 1,296,107 906,387 907,660 11.11%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.12% -12.54% 7.10% 8.80% 6.91% 4.07% -7.83% -
ROE 7.92% -7.27% 4.25% 6.80% 5.58% 5.16% -8.91% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 88.62 63.63 92.63 88.52 82.37 101.68 86.88 0.33%
EPS 8.93 -7.38 4.34 6.75 5.19 3.82 -6.24 -
DPS 2.50 1.00 2.00 2.00 0.00 1.00 0.00 -
NAPS 1.128 1.015 1.022 0.993 0.93 0.74 0.70 8.27%
Adjusted Per Share Value based on latest NOSH - 1,389,148
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 33.91 21.06 28.72 27.46 23.90 20.63 17.65 11.49%
EPS 3.42 -2.44 1.35 2.09 1.51 0.78 -1.27 -
DPS 0.96 0.33 0.62 0.62 0.00 0.20 0.00 -
NAPS 0.4316 0.336 0.3169 0.308 0.2698 0.1501 0.1422 20.31%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.22 1.29 1.55 2.16 1.99 1.37 0.70 -
P/RPS 1.38 2.03 1.67 2.44 2.42 1.35 0.81 9.28%
P/EPS 13.66 -17.48 35.71 32.00 38.34 35.86 -11.22 -
EY 7.32 -5.72 2.80 3.12 2.61 2.79 -8.91 -
DY 2.05 0.78 1.29 0.93 0.00 0.73 0.00 -
P/NAPS 1.08 1.27 1.52 2.18 2.14 1.85 1.00 1.29%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 23/02/10 24/02/09 -
Price 1.40 1.57 1.27 2.24 2.21 1.37 0.86 -
P/RPS 1.58 2.47 1.37 2.53 2.68 1.35 0.99 8.09%
P/EPS 15.68 -21.27 29.26 33.19 42.58 35.86 -13.78 -
EY 6.38 -4.70 3.42 3.01 2.35 2.79 -7.26 -
DY 1.79 0.64 1.57 0.89 0.00 0.73 0.00 -
P/NAPS 1.24 1.55 1.24 2.26 2.38 1.85 1.23 0.13%

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