[MRCB] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 28.0%
YoY- 162.25%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,206,429 1,323,698 1,099,399 958,698 764,060 803,986 704,719 9.36%
PBT 103,482 125,802 106,633 59,462 -58,631 75,688 23,559 27.94%
Tax -37,293 -22,479 -19,684 -11,413 -16,926 -29,596 2,797 -
NP 66,189 103,323 86,949 48,049 -75,557 46,092 26,356 16.57%
-
NP to SH 43,219 85,001 79,024 44,318 -71,191 42,605 40,116 1.24%
-
Tax Rate 36.04% 17.87% 18.46% 19.19% - 39.10% -11.87% -
Total Cost 1,140,240 1,220,375 1,012,450 910,649 839,617 757,894 678,363 9.03%
-
Net Worth 1,415,275 1,380,810 1,309,967 921,170 535,500 720,503 473,667 19.99%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 28,304 27,782 20,682 9,059 - - - -
Div Payout % 65.49% 32.69% 26.17% 20.44% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,415,275 1,380,810 1,309,967 921,170 535,500 720,503 473,667 19.99%
NOSH 1,382,105 1,384,687 1,384,743 1,058,817 765,000 907,777 778,545 10.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.49% 7.81% 7.91% 5.01% -9.89% 5.73% 3.74% -
ROE 3.05% 6.16% 6.03% 4.81% -13.29% 5.91% 8.47% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 87.29 95.60 79.39 90.54 99.88 88.57 90.52 -0.60%
EPS 3.13 6.14 5.71 4.19 -9.31 4.69 5.15 -7.95%
DPS 2.05 2.00 1.50 0.86 0.00 0.00 0.00 -
NAPS 1.024 0.9972 0.946 0.87 0.70 0.7937 0.6084 9.05%
Adjusted Per Share Value based on latest NOSH - 1,058,817
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 27.00 29.63 24.61 21.46 17.10 18.00 15.77 9.36%
EPS 0.97 1.90 1.77 0.99 -1.59 0.95 0.90 1.25%
DPS 0.63 0.62 0.46 0.20 0.00 0.00 0.00 -
NAPS 0.3168 0.3091 0.2932 0.2062 0.1199 0.1613 0.106 19.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.43 1.90 2.20 1.65 0.85 1.36 2.24 -
P/RPS 1.64 1.99 2.77 1.82 0.85 1.54 2.47 -6.59%
P/EPS 45.73 30.95 38.55 39.42 -9.13 28.98 43.47 0.84%
EY 2.19 3.23 2.59 2.54 -10.95 3.45 2.30 -0.81%
DY 1.43 1.05 0.68 0.52 0.00 0.00 0.00 -
P/NAPS 1.40 1.91 2.33 1.90 1.21 1.71 3.68 -14.86%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 22/05/12 26/05/11 18/05/10 15/05/09 20/05/08 22/05/07 -
Price 1.70 1.60 2.16 1.55 1.20 1.52 2.22 -
P/RPS 1.95 1.67 2.72 1.71 1.20 1.72 2.45 -3.72%
P/EPS 54.36 26.06 37.85 37.03 -12.89 32.39 43.08 3.94%
EY 1.84 3.84 2.64 2.70 -7.76 3.09 2.32 -3.78%
DY 1.20 1.25 0.69 0.55 0.00 0.00 0.00 -
P/NAPS 1.66 1.60 2.28 1.78 1.71 1.92 3.65 -12.29%

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