[MRCB] YoY TTM 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- 68.31%
YoY- 25.15%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,443,825 1,175,808 916,130 843,501 886,479 759,354 518,599 18.58%
PBT 148,145 116,964 71,651 -2,372 -3,794 65,306 36,717 26.14%
Tax -30,080 -14,829 -23,602 -13,640 -23,915 -2,920 -2,394 52.41%
NP 118,065 102,135 48,049 -16,012 -27,709 62,386 34,323 22.84%
-
NP to SH 93,226 95,818 38,179 -17,086 -22,827 65,525 29,196 21.32%
-
Tax Rate 20.30% 12.68% 32.94% - - 4.47% 6.52% -
Total Cost 1,325,760 1,073,673 868,081 859,513 914,188 696,968 484,276 18.25%
-
Net Worth 1,418,797 0 1,195,380 662,032 681,533 702,786 501,970 18.88%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 27,782 20,682 9,059 - - - - -
Div Payout % 29.80% 21.58% 23.73% - - - - -
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 1,418,797 0 1,195,380 662,032 681,533 702,786 501,970 18.88%
NOSH 1,386,899 1,392,077 1,361,481 910,636 908,711 904,487 776,923 10.13%
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 8.18% 8.69% 5.24% -1.90% -3.13% 8.22% 6.62% -
ROE 6.57% 0.00% 3.19% -2.58% -3.35% 9.32% 5.82% -
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 104.10 84.46 67.29 92.63 97.55 83.95 66.75 7.68%
EPS 6.72 6.88 2.80 -1.88 -2.51 7.24 3.76 10.15%
DPS 2.00 1.50 0.67 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 32.32 26.32 20.51 18.88 19.84 17.00 11.61 18.58%
EPS 2.09 2.14 0.85 -0.38 -0.51 1.47 0.65 21.46%
DPS 0.62 0.46 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.3176 0.00 0.2676 0.1482 0.1526 0.1573 0.1124 18.88%
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 1.54 1.99 3.12 1.47 0.77 2.99 1.17 4.68%
P/EPS 23.80 24.41 74.89 -72.48 -29.86 34.65 20.76 2.30%
EY 4.20 4.10 1.34 -1.38 -3.35 2.89 4.82 -2.26%
DY 1.25 0.89 0.32 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 1.69 2.24 3.20 1.47 0.70 3.00 1.32 4.20%
P/EPS 26.18 27.46 76.67 -72.48 -27.07 34.79 23.42 1.87%
EY 3.82 3.64 1.30 -1.38 -3.69 2.87 4.27 -1.83%
DY 1.14 0.79 0.31 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