[MRCB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.68%
YoY- 146.03%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,340,264 1,314,496 1,226,705 990,253 912,676 885,988 1,067,579 16.39%
PBT 108,872 142,408 123,313 102,337 92,268 96,144 97,575 7.58%
Tax -31,234 -28,008 -15,326 -6,314 -7,252 604 -23,781 19.95%
NP 77,638 114,400 107,987 96,022 85,016 96,748 73,794 3.44%
-
NP to SH 54,624 88,620 93,524 84,524 77,064 86,408 67,268 -12.97%
-
Tax Rate 28.69% 19.67% 12.43% 6.17% 7.86% -0.63% 24.37% -
Total Cost 1,262,626 1,200,096 1,118,718 894,230 827,660 789,240 993,785 17.32%
-
Net Worth 1,353,122 1,380,810 1,376,024 0 0 1,309,967 1,205,380 8.02%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 27,714 - - - - -
Div Payout % - - 29.63% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,353,122 1,380,810 1,376,024 0 0 1,309,967 1,205,380 8.02%
NOSH 1,386,395 1,384,687 1,385,724 1,383,989 1,386,586 1,384,743 1,296,107 4.59%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.79% 8.70% 8.80% 9.70% 9.32% 10.92% 6.91% -
ROE 4.04% 6.42% 6.80% 0.00% 0.00% 6.60% 5.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.67 94.93 88.52 71.55 65.82 63.98 82.37 11.27%
EPS 3.94 6.40 6.75 6.11 5.56 6.24 5.19 -16.79%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.9972 0.993 0.00 0.00 0.946 0.93 3.27%
Adjusted Per Share Value based on latest NOSH - 1,392,077
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 30.00 29.42 27.46 22.17 20.43 19.83 23.90 16.37%
EPS 1.22 1.98 2.09 1.89 1.72 1.93 1.51 -13.26%
DPS 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
NAPS 0.3029 0.3091 0.308 0.00 0.00 0.2932 0.2698 8.02%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.75 1.90 2.16 1.68 2.23 2.20 1.99 -
P/RPS 1.81 2.00 2.44 2.35 3.39 3.44 2.42 -17.61%
P/EPS 44.42 29.69 32.00 27.51 40.12 35.26 38.34 10.32%
EY 2.25 3.37 3.12 3.64 2.49 2.84 2.61 -9.42%
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.91 2.18 0.00 0.00 2.33 2.14 -11.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 08/02/12 25/11/11 11/08/11 26/05/11 09/02/11 -
Price 1.74 1.60 2.24 1.89 2.23 2.16 2.21 -
P/RPS 1.80 1.69 2.53 2.64 3.39 3.38 2.68 -23.32%
P/EPS 44.16 25.00 33.19 30.95 40.12 34.62 42.58 2.46%
EY 2.26 4.00 3.01 3.23 2.49 2.89 2.35 -2.57%
DY 0.00 0.00 0.89 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.60 2.26 0.00 0.00 2.28 2.38 -17.62%

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