[MRCB] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 24.27%
YoY- -398.01%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,430,365 1,160,365 902,329 765,773 935,930 710,457 445,831 21.42%
PBT 121,490 111,476 68,628 -40,343 37,655 50,689 62,343 11.75%
Tax -27,317 -18,339 -19,453 -13,602 -23,813 -3,936 -1,430 63.42%
NP 94,173 93,137 49,175 -53,945 13,842 46,753 60,913 7.52%
-
NP to SH 72,179 84,759 44,520 -53,910 18,090 54,445 43,289 8.88%
-
Tax Rate 22.48% 16.45% 28.35% - 63.24% 7.76% 2.29% -
Total Cost 1,336,192 1,067,228 853,154 819,718 922,088 663,704 384,918 23.02%
-
Net Worth 1,360,332 0 1,212,018 648,276 711,781 633,475 494,699 18.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 27,782 20,682 9,059 - - - - -
Div Payout % 38.49% 24.40% 20.35% - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,360,332 0 1,212,018 648,276 711,781 633,475 494,699 18.34%
NOSH 1,393,783 1,388,759 1,375,730 905,413 903,275 849,163 772,968 10.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.58% 8.03% 5.45% -7.04% 1.48% 6.58% 13.66% -
ROE 5.31% 0.00% 3.67% -8.32% 2.54% 8.59% 8.75% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 102.62 83.55 65.59 84.58 103.62 83.67 57.68 10.06%
EPS 5.18 6.10 3.24 -5.95 2.00 6.41 5.60 -1.28%
DPS 2.00 1.50 0.66 0.00 0.00 0.00 0.00 -
NAPS 0.976 0.00 0.881 0.716 0.788 0.746 0.64 7.27%
Adjusted Per Share Value based on latest NOSH - 905,413
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 32.02 25.97 20.20 17.14 20.95 15.90 9.98 21.42%
EPS 1.62 1.90 1.00 -1.21 0.40 1.22 0.97 8.91%
DPS 0.62 0.46 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.3045 0.00 0.2713 0.1451 0.1593 0.1418 0.1107 18.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.75 2.23 1.56 1.26 1.10 2.71 0.77 -
P/RPS 1.71 2.67 2.38 1.49 1.06 3.24 1.34 4.14%
P/EPS 33.79 36.54 48.21 -21.16 54.93 42.27 13.75 16.15%
EY 2.96 2.74 2.07 -4.73 1.82 2.37 7.27 -13.89%
DY 1.14 0.67 0.42 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.00 1.77 1.76 1.40 3.63 1.20 6.88%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 11/08/11 24/08/10 27/08/09 26/08/08 20/08/07 29/08/06 -
Price 1.74 2.23 1.67 1.29 0.77 2.35 0.74 -
P/RPS 1.70 2.67 2.55 1.53 0.74 2.81 1.28 4.83%
P/EPS 33.60 36.54 51.61 -21.67 38.45 36.65 13.21 16.81%
EY 2.98 2.74 1.94 -4.62 2.60 2.73 7.57 -14.37%
DY 1.15 0.67 0.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 0.00 1.90 1.80 0.98 3.15 1.16 7.39%

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