[MRCB] QoQ Cumulative 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- 64.52%
YoY- 146.03%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 670,132 328,624 1,226,705 742,690 456,338 221,497 1,067,579 -26.70%
PBT 54,436 35,602 123,313 76,753 46,134 24,036 97,575 -32.25%
Tax -15,617 -7,002 -15,326 -4,736 -3,626 151 -23,781 -24.46%
NP 38,819 28,600 107,987 72,017 42,508 24,187 73,794 -34.86%
-
NP to SH 27,312 22,155 93,524 63,393 38,532 21,602 67,268 -45.19%
-
Tax Rate 28.69% 19.67% 12.43% 6.17% 7.86% -0.63% 24.37% -
Total Cost 631,313 300,024 1,118,718 670,673 413,830 197,310 993,785 -26.12%
-
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 2.02% 1.60% 6.80% 0.00% 0.00% 1.65% 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 48.34 23.73 88.52 53.66 32.91 16.00 82.37 -29.92%
EPS 1.97 1.60 6.75 4.58 2.78 1.56 5.19 -47.60%
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 15.00 7.36 27.46 16.62 10.21 4.96 23.90 -26.71%
EPS 0.61 0.50 2.09 1.42 0.86 0.48 1.51 -45.38%
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 3.62 8.01 2.44 3.13 6.78 13.75 2.42 30.82%
P/EPS 88.83 118.75 32.00 36.68 80.25 141.03 38.34 75.18%
EY 1.13 0.84 3.12 2.73 1.25 0.71 2.61 -42.79%
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 3.60 6.74 2.53 3.52 6.78 13.50 2.68 21.76%
P/EPS 88.32 100.00 33.19 41.26 80.25 138.46 42.58 62.71%
EY 1.13 1.00 3.01 2.42 1.25 0.72 2.35 -38.65%
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