[MRCB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 17.47%
YoY- 78.31%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,216,571 1,175,808 1,160,365 1,099,399 1,067,579 916,130 902,329 21.97%
PBT 114,236 116,964 111,476 106,633 97,575 71,651 68,628 40.32%
Tax -15,326 -14,829 -18,339 -19,684 -23,781 -23,602 -19,453 -14.66%
NP 98,910 102,135 93,137 86,949 73,794 48,049 49,175 59.13%
-
NP to SH 84,448 95,818 84,759 79,024 67,269 38,179 44,520 53.05%
-
Tax Rate 13.42% 12.68% 16.45% 18.46% 24.37% 32.94% 28.35% -
Total Cost 1,117,661 1,073,673 1,067,228 1,012,450 993,785 868,081 853,154 19.66%
-
Net Worth 1,379,424 0 0 1,309,967 1,282,287 1,195,380 1,212,018 8.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 27,782 20,682 20,682 20,682 20,682 9,059 9,059 110.65%
Div Payout % 32.90% 21.58% 24.40% 26.17% 30.75% 23.73% 20.35% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,379,424 0 0 1,309,967 1,282,287 1,195,380 1,212,018 8.98%
NOSH 1,389,148 1,392,077 1,388,759 1,384,743 1,378,803 1,361,481 1,375,730 0.64%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.13% 8.69% 8.03% 7.91% 6.91% 5.24% 5.45% -
ROE 6.12% 0.00% 0.00% 6.03% 5.25% 3.19% 3.67% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 87.58 84.46 83.55 79.39 77.43 67.29 65.59 21.19%
EPS 6.08 6.88 6.10 5.71 4.88 2.80 3.24 51.96%
DPS 2.00 1.50 1.50 1.50 1.50 0.67 0.66 108.98%
NAPS 0.993 0.00 0.00 0.946 0.93 0.878 0.881 8.28%
Adjusted Per Share Value based on latest NOSH - 1,384,743
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.47 26.54 26.20 24.82 24.10 20.68 20.37 21.99%
EPS 1.91 2.16 1.91 1.78 1.52 0.86 1.01 52.74%
DPS 0.63 0.47 0.47 0.47 0.47 0.20 0.20 114.43%
NAPS 0.3114 0.00 0.00 0.2957 0.2895 0.2699 0.2736 8.98%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.16 1.68 2.23 2.20 1.99 2.10 1.56 -
P/RPS 2.47 1.99 2.67 2.77 2.57 3.12 2.38 2.49%
P/EPS 35.53 24.41 36.54 38.55 40.79 74.89 48.21 -18.36%
EY 2.81 4.10 2.74 2.59 2.45 1.34 2.07 22.53%
DY 0.93 0.89 0.67 0.68 0.75 0.32 0.42 69.63%
P/NAPS 2.18 0.00 0.00 2.33 2.14 2.39 1.77 14.85%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 08/02/12 25/11/11 11/08/11 26/05/11 09/02/11 22/11/10 24/08/10 -
Price 2.24 1.89 2.23 2.16 2.21 2.15 1.67 -
P/RPS 2.56 2.24 2.67 2.72 2.85 3.20 2.55 0.26%
P/EPS 36.85 27.46 36.54 37.85 45.30 76.67 51.61 -20.06%
EY 2.71 3.64 2.74 2.64 2.21 1.30 1.94 24.88%
DY 0.89 0.79 0.67 0.69 0.68 0.31 0.39 73.07%
P/NAPS 2.26 0.00 0.00 2.28 2.38 2.45 1.90 12.22%

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