[MRCB] YoY TTM 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- 7.26%
YoY- 90.38%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,059,066 1,050,652 1,430,365 1,160,365 902,329 765,773 935,930 2.08%
PBT 42,256 97,761 121,490 111,476 68,628 -40,343 37,655 1.93%
Tax -28,700 -33,697 -27,317 -18,339 -19,453 -13,602 -23,813 3.15%
NP 13,556 64,064 94,173 93,137 49,175 -53,945 13,842 -0.34%
-
NP to SH 10,323 43,871 72,179 84,759 44,520 -53,910 18,090 -8.92%
-
Tax Rate 67.92% 34.47% 22.48% 16.45% 28.35% - 63.24% -
Total Cost 1,045,510 986,588 1,336,192 1,067,228 853,154 819,718 922,088 2.11%
-
Net Worth 1,881,575 1,420,438 1,360,332 0 1,212,018 648,276 711,781 17.57%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 17,053 28,304 27,782 20,682 9,059 - - -
Div Payout % 165.20% 64.52% 38.49% 24.40% 20.35% - - -
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 1,881,575 1,420,438 1,360,332 0 1,212,018 648,276 711,781 17.57%
NOSH 1,657,776 1,383,095 1,393,783 1,388,759 1,375,730 905,413 903,275 10.64%
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 1.28% 6.10% 6.58% 8.03% 5.45% -7.04% 1.48% -
ROE 0.55% 3.09% 5.31% 0.00% 3.67% -8.32% 2.54% -
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 63.88 75.96 102.62 83.55 65.59 84.58 103.62 -7.74%
EPS 0.62 3.17 5.18 6.10 3.24 -5.95 2.00 -17.72%
DPS 1.03 2.05 2.00 1.50 0.66 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 23.71 23.52 32.02 25.97 20.20 17.14 20.95 2.08%
EPS 0.23 0.98 1.62 1.90 1.00 -1.21 0.40 -8.80%
DPS 0.38 0.63 0.62 0.46 0.20 0.00 0.00 -
NAPS 0.4212 0.3179 0.3045 0.00 0.2713 0.1451 0.1593 17.58%
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 2.68 2.01 1.71 2.67 2.38 1.49 1.06 16.70%
P/EPS 274.61 48.24 33.79 36.54 48.21 -21.16 54.93 30.74%
EY 0.36 2.07 2.96 2.74 2.07 -4.73 1.82 -23.65%
DY 0.60 1.34 1.14 0.67 0.42 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 2.63 1.96 1.70 2.67 2.55 1.53 0.74 23.52%
P/EPS 269.79 46.97 33.60 36.54 51.61 -21.67 38.45 38.34%
EY 0.37 2.13 2.98 2.74 1.94 -4.62 2.60 -27.73%
DY 0.61 1.37 1.15 0.67 0.39 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