[MRCB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.01%
YoY- -0.47%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,744,702 1,370,128 809,990 1,293,258 990,253 845,948 853,262 12.65%
PBT 492,980 271,982 -162,054 135,445 102,337 64,381 30,836 58.68%
Tax -52,978 -36,469 -9,902 -25,986 -6,314 -18,250 1,206 -
NP 440,001 235,513 -171,957 109,458 96,022 46,130 32,042 54.71%
-
NP to SH 404,804 210,545 -148,465 84,125 84,524 34,354 29,616 54.59%
-
Tax Rate 10.75% 13.41% - 19.19% 6.17% 28.35% -3.91% -
Total Cost 1,304,701 1,134,614 981,947 1,183,800 894,230 799,817 821,220 8.01%
-
Net Worth 2,272,114 1,913,843 1,440,568 1,418,574 0 1,114,411 659,107 22.89%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,272,114 1,913,843 1,440,568 1,418,574 0 1,114,411 659,107 22.89%
NOSH 1,784,850 1,690,674 1,422,081 1,386,681 1,383,989 1,269,261 906,612 11.94%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.22% 17.19% -21.23% 8.46% 9.70% 5.45% 3.76% -
ROE 17.82% 11.00% -10.31% 5.93% 0.00% 3.08% 4.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 97.75 81.04 56.96 93.26 71.55 66.65 94.12 0.63%
EPS 22.68 12.45 -10.44 6.07 6.11 2.71 3.27 38.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.273 1.132 1.013 1.023 0.00 0.878 0.727 9.78%
Adjusted Per Share Value based on latest NOSH - 1,386,899
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 39.05 30.67 18.13 28.95 22.17 18.94 19.10 12.65%
EPS 9.06 4.71 -3.32 1.88 1.89 0.77 0.66 54.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5086 0.4284 0.3225 0.3175 0.00 0.2494 0.1475 22.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.18 1.64 1.49 1.60 1.68 2.10 1.36 -
P/RPS 1.21 2.02 2.62 1.72 2.35 3.15 1.45 -2.96%
P/EPS 5.20 13.17 -14.27 26.37 27.51 77.59 41.63 -29.28%
EY 19.22 7.59 -7.01 3.79 3.64 1.29 2.40 41.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.45 1.47 1.56 0.00 2.39 1.87 -10.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 18/11/14 29/11/13 20/11/12 25/11/11 22/11/10 17/11/09 -
Price 1.37 1.49 1.36 1.76 1.89 2.15 1.36 -
P/RPS 1.40 1.84 2.39 1.89 2.64 3.23 1.45 -0.58%
P/EPS 6.04 11.96 -13.03 29.01 30.95 79.43 41.63 -27.50%
EY 16.55 8.36 -7.68 3.45 3.23 1.26 2.40 37.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.32 1.34 1.72 0.00 2.45 1.87 -8.73%

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