[MRCB] YoY TTM 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- -15.08%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,918,898 1,059,066 1,050,652 1,430,365 1,160,365 902,329 765,773 16.53%
PBT 402,356 42,256 97,761 121,490 111,476 68,628 -40,343 -
Tax -39,849 -28,700 -33,697 -27,317 -18,339 -19,453 -13,602 19.60%
NP 362,507 13,556 64,064 94,173 93,137 49,175 -53,945 -
-
NP to SH 320,083 10,323 43,871 72,179 84,759 44,520 -53,910 -
-
Tax Rate 9.90% 67.92% 34.47% 22.48% 16.45% 28.35% - -
Total Cost 1,556,391 1,045,510 986,588 1,336,192 1,067,228 853,154 819,718 11.27%
-
Net Worth 2,314,719 1,881,575 1,420,438 1,360,332 0 1,212,018 648,276 23.61%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 43,958 17,053 28,304 27,782 20,682 9,059 - -
Div Payout % 13.73% 165.20% 64.52% 38.49% 24.40% 20.35% - -
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 2,314,719 1,881,575 1,420,438 1,360,332 0 1,212,018 648,276 23.61%
NOSH 1,788,809 1,657,776 1,383,095 1,393,783 1,388,759 1,375,730 905,413 12.01%
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 18.89% 1.28% 6.10% 6.58% 8.03% 5.45% -7.04% -
ROE 13.83% 0.55% 3.09% 5.31% 0.00% 3.67% -8.32% -
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 107.27 63.88 75.96 102.62 83.55 65.59 84.58 4.03%
EPS 17.89 0.62 3.17 5.18 6.10 3.24 -5.95 -
DPS 2.50 1.03 2.05 2.00 1.50 0.66 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 43.32 23.91 23.72 32.29 26.20 20.37 17.29 16.53%
EPS 7.23 0.23 0.99 1.63 1.91 1.01 -1.22 -
DPS 0.99 0.39 0.64 0.63 0.47 0.20 0.00 -
NAPS 0.5226 0.4248 0.3207 0.3071 0.00 0.2736 0.1464 23.61%
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 1.10 2.68 2.01 1.71 2.67 2.38 1.49 -4.92%
P/EPS 6.59 274.61 48.24 33.79 36.54 48.21 -21.16 -
EY 15.16 0.36 2.07 2.96 2.74 2.07 -4.73 -
DY 2.12 0.60 1.34 1.14 0.67 0.42 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 0.77 2.63 1.96 1.70 2.67 2.55 1.53 -10.80%
P/EPS 4.64 269.79 46.97 33.60 36.54 51.61 -21.67 -
EY 21.56 0.37 2.13 2.98 2.74 1.94 -4.62 -
DY 3.01 0.61 1.37 1.15 0.67 0.39 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