[MRCB] YoY 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,027,596 607,493 969,944 742,690 634,461 639,947 584,998 9.83%
PBT 203,987 -121,541 101,584 76,753 48,286 23,127 -16,656 -
Tax -27,352 -7,427 -19,490 -4,736 -13,688 905 -5,014 32.66%
NP 176,635 -128,968 82,094 72,017 34,598 24,032 -21,670 -
-
NP to SH 157,909 -111,349 63,094 63,393 25,766 22,212 -17,340 -
-
Tax Rate 13.41% - 19.19% 6.17% 28.35% -3.91% - -
Total Cost 850,961 736,461 887,850 670,673 599,863 615,915 606,668 5.79%
-
Net Worth 1,913,843 1,440,568 1,418,574 0 1,114,411 659,107 680,890 18.78%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,913,843 1,440,568 1,418,574 0 1,114,411 659,107 680,890 18.78%
NOSH 1,690,674 1,422,081 1,386,681 1,383,989 1,269,261 906,612 907,853 10.91%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 17.19% -21.23% 8.46% 9.70% 5.45% 3.76% -3.70% -
ROE 8.25% -7.73% 4.45% 0.00% 2.31% 3.37% -2.55% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 60.78 42.72 69.95 53.66 49.99 70.59 64.44 -0.96%
EPS 9.34 -7.83 4.55 4.58 2.03 2.45 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.132 1.013 1.023 0.00 0.878 0.727 0.75 7.09%
Adjusted Per Share Value based on latest NOSH - 1,392,077
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 23.20 13.71 21.90 16.77 14.32 14.45 13.21 9.83%
EPS 3.56 -2.51 1.42 1.43 0.58 0.50 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4321 0.3252 0.3203 0.00 0.2516 0.1488 0.1537 18.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.64 1.49 1.60 1.68 2.10 1.36 0.75 -
P/RPS 2.70 3.49 2.29 3.13 4.20 1.93 1.16 15.11%
P/EPS 17.56 -19.03 35.16 36.68 103.45 55.51 -39.27 -
EY 5.70 -5.26 2.84 2.73 0.97 1.80 -2.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.47 1.56 0.00 2.39 1.87 1.00 6.38%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 29/11/13 20/11/12 25/11/11 22/11/10 17/11/09 25/11/08 -
Price 1.49 1.36 1.76 1.89 2.15 1.36 0.68 -
P/RPS 2.45 3.18 2.52 3.52 4.30 1.93 1.06 14.97%
P/EPS 15.95 -17.37 38.68 41.26 105.91 55.51 -35.60 -
EY 6.27 -5.76 2.59 2.42 0.94 1.80 -2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.34 1.72 0.00 2.45 1.87 0.91 6.39%

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