[MRCB] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -86.93%
YoY- -39.62%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,514,113 1,845,330 1,341,588 742,241 3,205,061 2,371,122 1,511,103 40.27%
PBT 134,249 54,524 35,849 20,550 154,336 116,588 59,868 71.06%
Tax -33,163 -33,515 -16,340 -11,970 -100,789 -76,153 -34,938 -3.40%
NP 101,086 21,009 19,509 8,580 53,547 40,435 24,930 153.63%
-
NP to SH 101,031 20,801 19,341 8,473 64,849 51,831 28,136 133.94%
-
Tax Rate 24.70% 61.47% 45.58% 58.25% 65.30% 65.32% 58.36% -
Total Cost 2,413,027 1,824,321 1,322,079 733,661 3,151,514 2,330,687 1,486,173 38.02%
-
Net Worth 4,592,599 4,507,716 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 1.44%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 44,675 - - - 44,675 - - -
Div Payout % 44.22% - - - 68.89% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,592,599 4,507,716 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 1.44%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 4.02% 1.14% 1.45% 1.16% 1.67% 1.71% 1.65% -
ROE 2.20% 0.46% 0.43% 0.19% 1.43% 1.15% 0.63% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 56.28 41.31 30.03 16.61 71.74 53.07 33.82 40.29%
EPS 2.26 0.47 0.43 0.19 1.45 1.16 0.63 133.79%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.028 1.009 1.009 1.016 1.014 1.011 1.006 1.44%
Adjusted Per Share Value based on latest NOSH - 4,467,509
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 56.76 41.66 30.29 16.76 72.36 53.53 34.11 40.29%
EPS 2.28 0.47 0.44 0.19 1.46 1.17 0.64 132.71%
DPS 1.01 0.00 0.00 0.00 1.01 0.00 0.00 -
NAPS 1.0368 1.0177 1.0177 1.0247 1.0227 1.0197 1.0146 1.44%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.445 0.46 0.305 0.345 0.295 0.30 0.35 -
P/RPS 0.79 1.11 1.02 2.08 0.41 0.57 1.03 -16.16%
P/EPS 19.68 98.80 70.45 181.91 20.32 25.86 55.57 -49.84%
EY 5.08 1.01 1.42 0.55 4.92 3.87 1.80 99.33%
DY 2.25 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 0.43 0.46 0.30 0.34 0.29 0.30 0.35 14.66%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 27/11/23 30/08/23 29/05/23 20/02/23 30/11/22 30/08/22 -
Price 0.585 0.44 0.45 0.305 0.325 0.32 0.35 -
P/RPS 1.04 1.07 1.50 1.84 0.45 0.60 1.03 0.64%
P/EPS 25.87 94.50 103.94 160.82 22.39 27.58 55.57 -39.84%
EY 3.87 1.06 0.96 0.62 4.47 3.63 1.80 66.34%
DY 1.71 0.00 0.00 0.00 3.08 0.00 0.00 -
P/NAPS 0.57 0.44 0.45 0.30 0.32 0.32 0.35 38.29%

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