[MRCB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 0.65%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,714,303 919,112 1,206,429 1,323,698 1,099,399 958,698 764,060 14.41%
PBT 449,169 -83,394 103,482 125,802 106,633 59,462 -58,631 -
Tax -36,107 -18,959 -37,293 -22,479 -19,684 -11,413 -16,926 13.45%
NP 413,062 -102,353 66,189 103,323 86,949 48,049 -75,557 -
-
NP to SH 378,510 -102,399 43,219 85,001 79,024 44,318 -71,191 -
-
Tax Rate 8.04% - 36.04% 17.87% 18.46% 19.19% - -
Total Cost 1,301,241 1,021,465 1,140,240 1,220,375 1,012,450 910,649 839,617 7.57%
-
Net Worth 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 535,500 26.98%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 43,958 17,053 28,304 27,782 20,682 9,059 - -
Div Payout % 11.61% 0.00% 65.49% 32.69% 26.17% 20.44% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 2,246,663 1,701,204 1,415,275 1,380,810 1,309,967 921,170 535,500 26.98%
NOSH 1,783,065 1,664,583 1,382,105 1,384,687 1,384,743 1,058,817 765,000 15.13%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 24.10% -11.14% 5.49% 7.81% 7.91% 5.01% -9.89% -
ROE 16.85% -6.02% 3.05% 6.16% 6.03% 4.81% -13.29% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 96.14 55.22 87.29 95.60 79.39 90.54 99.88 -0.63%
EPS 21.23 -6.15 3.13 6.14 5.71 4.19 -9.31 -
DPS 2.47 1.02 2.05 2.00 1.50 0.86 0.00 -
NAPS 1.26 1.022 1.024 0.9972 0.946 0.87 0.70 10.28%
Adjusted Per Share Value based on latest NOSH - 1,384,687
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 38.70 20.75 27.24 29.88 24.82 21.64 17.25 14.40%
EPS 8.55 -2.31 0.98 1.92 1.78 1.00 -1.61 -
DPS 0.99 0.39 0.64 0.63 0.47 0.20 0.00 -
NAPS 0.5072 0.3841 0.3195 0.3117 0.2957 0.208 0.1209 26.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.25 1.64 1.43 1.90 2.20 1.65 0.85 -
P/RPS 1.30 2.97 1.64 1.99 2.77 1.82 0.85 7.33%
P/EPS 5.89 -26.66 45.73 30.95 38.55 39.42 -9.13 -
EY 16.98 -3.75 2.19 3.23 2.59 2.54 -10.95 -
DY 1.97 0.62 1.43 1.05 0.68 0.52 0.00 -
P/NAPS 0.99 1.60 1.40 1.91 2.33 1.90 1.21 -3.28%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 19/05/14 23/05/13 22/05/12 26/05/11 18/05/10 15/05/09 -
Price 1.32 1.53 1.70 1.60 2.16 1.55 1.20 -
P/RPS 1.37 2.77 1.95 1.67 2.72 1.71 1.20 2.23%
P/EPS 6.22 -24.87 54.36 26.06 37.85 37.03 -12.89 -
EY 16.08 -4.02 1.84 3.84 2.64 2.70 -7.76 -
DY 1.87 0.67 1.20 1.25 0.69 0.55 0.00 -
P/NAPS 1.05 1.50 1.66 1.60 2.28 1.78 1.71 -7.80%

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