[MRCB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 29.16%
YoY- -2.71%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,795,698 1,396,600 910,568 1,443,825 1,175,808 916,130 843,501 13.41%
PBT 386,366 223,308 -89,123 148,145 116,964 71,651 -2,372 -
Tax -49,481 -35,656 -30,772 -30,080 -14,829 -23,602 -13,640 23.94%
NP 336,885 187,652 -119,895 118,065 102,135 48,049 -16,012 -
-
NP to SH 298,328 160,126 -114,321 93,226 95,818 38,179 -17,086 -
-
Tax Rate 12.81% 15.97% - 20.30% 12.68% 32.94% - -
Total Cost 1,458,813 1,208,948 1,030,463 1,325,760 1,073,673 868,081 859,513 9.21%
-
Net Worth 2,242,866 1,987,748 1,506,699 1,418,797 0 1,195,380 662,032 22.54%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 43,958 17,053 28,304 27,782 20,682 9,059 - -
Div Payout % 14.73% 10.65% 0.00% 29.80% 21.58% 23.73% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,242,866 1,987,748 1,506,699 1,418,797 0 1,195,380 662,032 22.54%
NOSH 1,761,875 1,755,961 1,487,363 1,386,899 1,392,077 1,361,481 910,636 11.62%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 18.76% 13.44% -13.17% 8.18% 8.69% 5.24% -1.90% -
ROE 13.30% 8.06% -7.59% 6.57% 0.00% 3.19% -2.58% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 101.92 79.53 61.22 104.10 84.46 67.29 92.63 1.60%
EPS 16.93 9.12 -7.69 6.72 6.88 2.80 -1.88 -
DPS 2.50 0.97 1.90 2.00 1.50 0.67 0.00 -
NAPS 1.273 1.132 1.013 1.023 0.00 0.878 0.727 9.78%
Adjusted Per Share Value based on latest NOSH - 1,386,899
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 40.54 31.53 20.56 32.60 26.54 20.68 19.04 13.41%
EPS 6.74 3.61 -2.58 2.10 2.16 0.86 -0.39 -
DPS 0.99 0.39 0.64 0.63 0.47 0.20 0.00 -
NAPS 0.5063 0.4488 0.3402 0.3203 0.00 0.2699 0.1495 22.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.18 1.64 1.49 1.60 1.68 2.10 1.36 -
P/RPS 1.16 2.06 2.43 1.54 1.99 3.12 1.47 -3.86%
P/EPS 6.97 17.98 -19.39 23.80 24.41 74.89 -72.48 -
EY 14.35 5.56 -5.16 4.20 4.10 1.34 -1.38 -
DY 2.12 0.59 1.28 1.25 0.89 0.32 0.00 -
P/NAPS 0.93 1.45 1.47 1.56 0.00 2.39 1.87 -10.98%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 18/11/14 29/11/13 20/11/12 25/11/11 22/11/10 17/11/09 -
Price 1.37 1.49 1.36 1.76 1.89 2.15 1.36 -
P/RPS 1.34 1.87 2.22 1.69 2.24 3.20 1.47 -1.53%
P/EPS 8.09 16.34 -17.69 26.18 27.46 76.67 -72.48 -
EY 12.36 6.12 -5.65 3.82 3.64 1.30 -1.38 -
DY 1.82 0.65 1.40 1.14 0.79 0.31 0.00 -
P/NAPS 1.08 1.32 1.34 1.72 0.00 2.45 1.87 -8.73%

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