[MRCB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -11.37%
YoY- 169.81%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,205,061 2,371,122 1,511,103 810,714 1,448,450 590,337 452,457 267.52%
PBT 154,336 116,588 59,868 31,767 61,303 -62,607 -32,519 -
Tax -100,789 -76,153 -34,938 -17,796 -54,585 -5,129 -3,255 879.92%
NP 53,547 40,435 24,930 13,971 6,718 -67,736 -35,774 -
-
NP to SH 64,849 51,831 28,136 14,033 15,834 -59,371 -27,214 -
-
Tax Rate 65.30% 65.32% 58.36% 56.02% 89.04% - - -
Total Cost 3,151,514 2,330,687 1,486,173 796,743 1,441,732 658,073 488,231 245.50%
-
Net Worth 4,530,054 4,516,652 4,494,314 4,525,587 4,512,184 4,417,275 4,491,601 0.56%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 44,675 - - - 44,675 - - -
Div Payout % 68.89% - - - 282.15% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 4,530,054 4,516,652 4,494,314 4,525,587 4,512,184 4,417,275 4,491,601 0.56%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.67% 1.71% 1.65% 1.72% 0.46% -11.47% -7.91% -
ROE 1.43% 1.15% 0.63% 0.31% 0.35% -1.34% -0.61% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 71.74 53.07 33.82 18.15 32.42 13.30 10.22 265.31%
EPS 1.45 1.16 0.63 0.31 0.36 -1.34 -0.61 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.014 1.011 1.006 1.013 1.01 0.995 1.015 -0.06%
Adjusted Per Share Value based on latest NOSH - 4,467,509
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 72.36 53.53 34.11 18.30 32.70 13.33 10.21 267.64%
EPS 1.46 1.17 0.64 0.32 0.36 -1.34 -0.61 -
DPS 1.01 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.0227 1.0197 1.0146 1.0217 1.0187 0.9972 1.014 0.56%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.295 0.30 0.35 0.365 0.355 0.395 0.405 -
P/RPS 0.41 0.57 1.03 2.01 1.09 2.97 3.96 -77.85%
P/EPS 20.32 25.86 55.57 116.20 100.16 -29.54 -65.86 -
EY 4.92 3.87 1.80 0.86 1.00 -3.39 -1.52 -
DY 3.39 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.29 0.30 0.35 0.36 0.35 0.40 0.40 -19.24%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 30/08/21 -
Price 0.325 0.32 0.35 0.36 0.355 0.35 0.395 -
P/RPS 0.45 0.60 1.03 1.98 1.09 2.63 3.86 -76.04%
P/EPS 22.39 27.58 55.57 114.61 100.16 -26.17 -64.23 -
EY 4.47 3.63 1.80 0.87 1.00 -3.82 -1.56 -
DY 3.08 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.32 0.32 0.35 0.36 0.35 0.35 0.39 -12.32%

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