[MRCB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -14.24%
YoY- 323.45%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 910,568 1,443,825 1,175,808 916,130 843,501 886,479 759,354 3.07%
PBT -89,123 148,145 116,964 71,651 -2,372 -3,794 65,306 -
Tax -30,772 -30,080 -14,829 -23,602 -13,640 -23,915 -2,920 48.01%
NP -119,895 118,065 102,135 48,049 -16,012 -27,709 62,386 -
-
NP to SH -114,321 93,226 95,818 38,179 -17,086 -22,827 65,525 -
-
Tax Rate - 20.30% 12.68% 32.94% - - 4.47% -
Total Cost 1,030,463 1,325,760 1,073,673 868,081 859,513 914,188 696,968 6.72%
-
Net Worth 1,506,699 1,418,797 0 1,195,380 662,032 681,533 702,786 13.54%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 28,304 27,782 20,682 9,059 - - - -
Div Payout % 0.00% 29.80% 21.58% 23.73% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,506,699 1,418,797 0 1,195,380 662,032 681,533 702,786 13.54%
NOSH 1,487,363 1,386,899 1,392,077 1,361,481 910,636 908,711 904,487 8.63%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -13.17% 8.18% 8.69% 5.24% -1.90% -3.13% 8.22% -
ROE -7.59% 6.57% 0.00% 3.19% -2.58% -3.35% 9.32% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.22 104.10 84.46 67.29 92.63 97.55 83.95 -5.12%
EPS -7.69 6.72 6.88 2.80 -1.88 -2.51 7.24 -
DPS 1.90 2.00 1.50 0.67 0.00 0.00 0.00 -
NAPS 1.013 1.023 0.00 0.878 0.727 0.75 0.777 4.51%
Adjusted Per Share Value based on latest NOSH - 1,361,481
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 20.38 32.32 26.32 20.51 18.88 19.84 17.00 3.06%
EPS -2.56 2.09 2.14 0.85 -0.38 -0.51 1.47 -
DPS 0.63 0.62 0.46 0.20 0.00 0.00 0.00 -
NAPS 0.3373 0.3176 0.00 0.2676 0.1482 0.1526 0.1573 13.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.49 1.60 1.68 2.10 1.36 0.75 2.51 -
P/RPS 2.43 1.54 1.99 3.12 1.47 0.77 2.99 -3.39%
P/EPS -19.39 23.80 24.41 74.89 -72.48 -29.86 34.65 -
EY -5.16 4.20 4.10 1.34 -1.38 -3.35 2.89 -
DY 1.28 1.25 0.89 0.32 0.00 0.00 0.00 -
P/NAPS 1.47 1.56 0.00 2.39 1.87 1.00 3.23 -12.28%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 20/11/12 25/11/11 22/11/10 17/11/09 25/11/08 27/11/07 -
Price 1.36 1.76 1.89 2.15 1.36 0.68 2.52 -
P/RPS 2.22 1.69 2.24 3.20 1.47 0.70 3.00 -4.89%
P/EPS -17.69 26.18 27.46 76.67 -72.48 -27.07 34.79 -
EY -5.65 3.82 3.64 1.30 -1.38 -3.69 2.87 -
DY 1.40 1.14 0.79 0.31 0.00 0.00 0.00 -
P/NAPS 1.34 1.72 0.00 2.45 1.87 0.91 3.24 -13.67%

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