[MRCB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -108.31%
YoY- -109.86%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 388,200 487,171 369,004 303,075 473,881 433,118 281,669 5.48%
PBT 377 16,631 19,321 32,418 46,561 49,289 23,365 -49.71%
Tax 33,651 -9,747 -8,304 -23,345 -10,590 -10,093 -9,914 -
NP 34,028 6,884 11,017 9,073 35,971 39,196 13,451 16.72%
-
NP to SH 26,789 -5,275 2,217 -2,972 30,132 41,502 12,412 13.67%
-
Tax Rate -8,925.99% 58.61% 42.98% 72.01% 22.74% 20.48% 42.43% -
Total Cost 354,172 480,287 357,987 294,002 437,910 393,922 268,218 4.73%
-
Net Worth 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 670,429 22.43%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 43,958 17,053 28,304 27,782 20,682 9,059 -
Div Payout % - 0.00% 769.23% 0.00% 92.20% 49.83% 72.99% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 2,259,205 1,983,399 1,730,965 1,446,373 1,379,424 1,282,287 670,429 22.43%
NOSH 1,785,933 1,758,333 1,705,384 1,415,238 1,389,148 1,378,803 905,985 11.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.77% 1.41% 2.99% 2.99% 7.59% 9.05% 4.78% -
ROE 1.19% -0.27% 0.13% -0.21% 2.18% 3.24% 1.85% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 21.74 27.71 21.64 21.42 34.11 31.41 31.09 -5.78%
EPS 1.50 -0.30 0.13 -0.21 2.17 3.01 1.37 1.52%
DPS 0.00 2.50 1.00 2.00 2.00 1.50 1.00 -
NAPS 1.265 1.128 1.015 1.022 0.993 0.93 0.74 9.34%
Adjusted Per Share Value based on latest NOSH - 1,415,238
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.76 11.00 8.33 6.84 10.70 9.78 6.36 5.47%
EPS 0.60 -0.12 0.05 -0.07 0.68 0.94 0.28 13.53%
DPS 0.00 0.99 0.39 0.64 0.63 0.47 0.20 -
NAPS 0.51 0.4478 0.3908 0.3265 0.3114 0.2895 0.1514 22.42%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.28 1.22 1.29 1.55 2.16 1.99 1.37 -
P/RPS 5.89 4.40 5.96 7.24 6.33 6.34 4.41 4.93%
P/EPS 85.33 -406.67 992.31 -738.10 99.58 66.11 100.00 -2.60%
EY 1.17 -0.25 0.10 -0.14 1.00 1.51 1.00 2.65%
DY 0.00 2.05 0.78 1.29 0.93 0.75 0.73 -
P/NAPS 1.01 1.08 1.27 1.52 2.18 2.14 1.85 -9.59%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 22/02/16 23/02/15 25/02/14 26/02/13 08/02/12 09/02/11 23/02/10 -
Price 1.21 1.40 1.57 1.27 2.24 2.21 1.37 -
P/RPS 5.57 5.05 7.26 5.93 6.57 7.04 4.41 3.96%
P/EPS 80.67 -466.67 1,207.69 -604.76 103.27 73.42 100.00 -3.51%
EY 1.24 -0.21 0.08 -0.17 0.97 1.36 1.00 3.64%
DY 0.00 1.79 0.64 1.57 0.89 0.68 0.73 -
P/NAPS 0.96 1.24 1.55 1.24 2.26 2.38 1.85 -10.35%

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