[MRCB] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 25.12%
YoY- 309.56%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,845,330 1,341,588 742,241 3,205,061 2,371,122 1,511,103 810,714 72.94%
PBT 54,524 35,849 20,550 154,336 116,588 59,868 31,767 43.30%
Tax -33,515 -16,340 -11,970 -100,789 -76,153 -34,938 -17,796 52.44%
NP 21,009 19,509 8,580 53,547 40,435 24,930 13,971 31.22%
-
NP to SH 20,801 19,341 8,473 64,849 51,831 28,136 14,033 29.97%
-
Tax Rate 61.47% 45.58% 58.25% 65.30% 65.32% 58.36% 56.02% -
Total Cost 1,824,321 1,322,079 733,661 3,151,514 2,330,687 1,486,173 796,743 73.63%
-
Net Worth 4,507,716 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 -0.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 44,675 - - - -
Div Payout % - - - 68.89% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,507,716 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 -0.26%
NOSH 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 1.14% 1.45% 1.16% 1.67% 1.71% 1.65% 1.72% -
ROE 0.46% 0.43% 0.19% 1.43% 1.15% 0.63% 0.31% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 41.31 30.03 16.61 71.74 53.07 33.82 18.15 72.94%
EPS 0.47 0.43 0.19 1.45 1.16 0.63 0.31 31.94%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.009 1.009 1.016 1.014 1.011 1.006 1.013 -0.26%
Adjusted Per Share Value based on latest NOSH - 4,467,509
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 41.31 30.03 16.61 71.74 53.07 33.82 18.15 72.94%
EPS 0.47 0.43 0.19 1.45 1.16 0.63 0.31 31.94%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.009 1.009 1.016 1.014 1.011 1.006 1.013 -0.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.46 0.305 0.345 0.295 0.30 0.35 0.365 -
P/RPS 1.11 1.02 2.08 0.41 0.57 1.03 2.01 -32.66%
P/EPS 98.80 70.45 181.91 20.32 25.86 55.57 116.20 -10.24%
EY 1.01 1.42 0.55 4.92 3.87 1.80 0.86 11.30%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.46 0.30 0.34 0.29 0.30 0.35 0.36 17.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 30/08/23 29/05/23 20/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.44 0.45 0.305 0.325 0.32 0.35 0.36 -
P/RPS 1.07 1.50 1.84 0.45 0.60 1.03 1.98 -33.62%
P/EPS 94.50 103.94 160.82 22.39 27.58 55.57 114.61 -12.05%
EY 1.06 0.96 0.62 4.47 3.63 1.80 0.87 14.06%
DY 0.00 0.00 0.00 3.08 0.00 0.00 0.00 -
P/NAPS 0.44 0.45 0.30 0.32 0.32 0.35 0.36 14.30%

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