[MRCB] YoY 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- 593.85%
YoY- 142.84%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 374,062 497,262 159,728 299,812 286,352 270,909 257,108 6.44%
PBT 25,326 41,316 -139,736 47,148 20,493 15,005 11,982 13.27%
Tax -17,536 -7,904 -948 -3,873 -1,110 -4,620 -471 82.68%
NP 7,790 33,412 -140,684 43,275 19,383 10,385 11,511 -6.29%
-
NP to SH 5,638 27,393 -122,410 35,782 14,735 3,676 10,017 -9.13%
-
Tax Rate 69.24% 19.13% - 8.21% 5.42% 30.79% 3.93% -
Total Cost 366,272 463,850 300,412 256,537 266,969 260,524 245,597 6.88%
-
Net Worth 2,242,866 1,987,748 1,506,699 1,418,797 0 1,195,380 662,032 22.54%
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 2,242,866 1,987,748 1,506,699 1,418,797 0 1,195,380 662,032 22.54%
NOSH 1,761,875 1,755,961 1,487,363 1,386,899 1,392,077 1,361,481 910,636 11.62%
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 2.08% 6.72% -88.08% 14.43% 6.77% 3.83% 4.48% -
ROE 0.25% 1.38% -8.12% 2.52% 0.00% 0.31% 1.51% -
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 21.23 28.32 10.74 21.62 20.57 19.90 28.23 -4.63%
EPS 0.32 1.56 -8.23 2.58 1.06 0.27 1.10 -18.59%
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 8.44 11.23 3.61 6.77 6.46 6.12 5.80 6.44%
EPS 0.13 0.62 -2.76 0.81 0.33 0.08 0.23 -9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5063 0.4488 0.3402 0.3203 0.00 0.2699 0.1495 22.53%
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 5.56 5.79 13.87 7.40 8.17 10.55 4.82 2.40%
P/EPS 368.75 105.13 -18.10 62.02 158.72 777.78 123.64 19.96%
EY 0.27 0.95 -5.52 1.61 0.63 0.13 0.81 -16.72%
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 6.45 5.26 12.66 8.14 9.19 10.81 4.82 4.97%
P/EPS 428.13 95.51 -16.52 68.22 178.56 796.30 123.64 22.98%
EY 0.23 1.05 -6.05 1.47 0.56 0.13 0.81 -18.91%
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