[MRCB] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
17-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 82.14%
YoY- 228.1%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 969,944 742,690 634,461 639,947 584,998 602,221 370,796 17.36%
PBT 101,584 76,753 48,286 23,127 -16,656 56,969 21,929 29.08%
Tax -19,490 -4,736 -13,688 905 -5,014 -7,053 -1,226 58.50%
NP 82,094 72,017 34,598 24,032 -21,670 49,916 20,703 25.78%
-
NP to SH 63,094 63,393 25,766 22,212 -17,340 46,232 14,491 27.75%
-
Tax Rate 19.19% 6.17% 28.35% -3.91% - 12.38% 5.59% -
Total Cost 887,850 670,673 599,863 615,915 606,668 552,305 350,093 16.76%
-
Net Worth 1,418,574 0 1,114,411 659,107 680,890 655,515 495,377 19.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,418,574 0 1,114,411 659,107 680,890 655,515 495,377 19.14%
NOSH 1,386,681 1,383,989 1,269,261 906,612 907,853 843,649 766,719 10.36%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.46% 9.70% 5.45% 3.76% -3.70% 8.29% 5.58% -
ROE 4.45% 0.00% 2.31% 3.37% -2.55% 7.05% 2.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 69.95 53.66 49.99 70.59 64.44 71.38 48.36 6.33%
EPS 4.55 4.58 2.03 2.45 -1.91 5.48 1.89 15.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.023 0.00 0.878 0.727 0.75 0.777 0.6461 7.95%
Adjusted Per Share Value based on latest NOSH - 910,636
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.90 16.77 14.32 14.45 13.21 13.60 8.37 17.36%
EPS 1.42 1.43 0.58 0.50 -0.39 1.04 0.33 27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3203 0.00 0.2516 0.1488 0.1537 0.148 0.1118 19.15%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.60 1.68 2.10 1.36 0.75 2.51 0.78 -
P/RPS 2.29 3.13 4.20 1.93 1.16 3.52 1.61 6.04%
P/EPS 35.16 36.68 103.45 55.51 -39.27 45.80 41.27 -2.63%
EY 2.84 2.73 0.97 1.80 -2.55 2.18 2.42 2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.00 2.39 1.87 1.00 3.23 1.21 4.32%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 25/11/11 22/11/10 17/11/09 25/11/08 27/11/07 28/11/06 -
Price 1.76 1.89 2.15 1.36 0.68 2.52 0.88 -
P/RPS 2.52 3.52 4.30 1.93 1.06 3.53 1.82 5.56%
P/EPS 38.68 41.26 105.91 55.51 -35.60 45.99 46.56 -3.04%
EY 2.59 2.42 0.94 1.80 -2.81 2.17 2.15 3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.00 2.45 1.87 0.91 3.24 1.36 3.98%

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