[MRCB] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 23.28%
YoY- -29.12%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 934,465 530,334 447,765 670,132 456,338 363,552 382,839 16.02%
PBT 344,409 162,671 18,195 54,436 46,134 33,280 11,145 77.10%
Tax -22,198 -19,448 -6,479 -15,617 -3,626 -9,068 1,376 -
NP 322,211 143,223 11,716 38,819 42,508 24,212 12,521 71.78%
-
NP to SH 297,965 130,516 11,061 27,312 38,532 22,090 12,195 70.30%
-
Tax Rate 6.45% 11.96% 35.61% 28.69% 7.86% 27.25% -12.35% -
Total Cost 612,254 387,111 436,049 631,313 413,830 339,340 370,318 8.73%
-
Net Worth 2,310,166 1,879,894 1,419,955 1,353,122 0 1,069,301 651,613 23.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,310,166 1,879,894 1,419,955 1,353,122 0 1,069,301 651,613 23.47%
NOSH 1,785,290 1,656,294 1,382,624 1,386,395 1,386,586 1,213,736 910,074 11.87%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 34.48% 27.01% 2.62% 5.79% 9.32% 6.66% 3.27% -
ROE 12.90% 6.94% 0.78% 2.02% 0.00% 2.07% 1.87% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 52.34 32.02 32.39 48.34 32.91 29.95 42.07 3.70%
EPS 16.69 7.88 0.80 1.97 2.78 1.82 1.34 52.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.294 1.135 1.027 0.976 0.00 0.881 0.716 10.36%
Adjusted Per Share Value based on latest NOSH - 1,393,783
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 21.10 11.97 10.11 15.13 10.30 8.21 8.64 16.03%
EPS 6.73 2.95 0.25 0.62 0.87 0.50 0.28 69.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5215 0.4244 0.3206 0.3055 0.00 0.2414 0.1471 23.47%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.18 1.71 1.53 1.75 2.23 1.56 1.26 -
P/RPS 2.25 5.34 4.72 3.62 6.78 5.21 3.00 -4.67%
P/EPS 7.07 21.70 191.25 88.83 80.25 85.71 94.03 -35.02%
EY 14.14 4.61 0.52 1.13 1.25 1.17 1.06 53.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.51 1.49 1.79 0.00 1.77 1.76 -10.40%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 22/08/14 26/08/13 16/08/12 11/08/11 24/08/10 27/08/09 -
Price 0.83 1.68 1.49 1.74 2.23 1.67 1.29 -
P/RPS 1.59 5.25 4.60 3.60 6.78 5.58 3.07 -10.38%
P/EPS 4.97 21.32 186.25 88.32 80.25 91.76 96.27 -38.96%
EY 20.11 4.69 0.54 1.13 1.25 1.09 1.04 63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.48 1.45 1.78 0.00 1.90 1.80 -15.82%

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