[MRCB] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.8%
YoY- -3595.33%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 700,389 810,714 858,113 137,880 225,749 226,709 308,923 72.83%
PBT 28,101 31,767 123,910 -30,088 -38,232 5,714 34,617 -13.01%
Tax -17,142 -17,796 -49,456 -1,873 -1,467 -1,790 -7,457 74.44%
NP 10,959 13,971 74,454 -31,961 -39,699 3,924 27,160 -45.48%
-
NP to SH 14,103 14,033 75,205 -32,157 -32,416 5,201 26,898 -35.05%
-
Tax Rate 61.00% 56.02% 39.91% - - 31.33% 21.54% -
Total Cost 689,430 796,743 783,659 169,841 265,448 222,785 281,763 81.87%
-
Net Worth 4,494,314 4,525,587 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 -1.25%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 44,675 - - - 44,120 -
Div Payout % - - 59.40% - - - 164.03% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 4,494,314 4,525,587 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 -1.25%
NOSH 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,412,046 4,412,046 0.83%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.56% 1.72% 8.68% -23.18% -17.59% 1.73% 8.79% -
ROE 0.31% 0.31% 1.67% -0.73% -0.72% 0.11% 0.59% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.68 18.15 19.21 3.11 5.10 5.14 7.00 71.45%
EPS 0.32 0.31 1.68 -0.72 -0.73 0.12 0.61 -35.03%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.006 1.013 1.01 0.995 1.015 1.033 1.038 -2.07%
Adjusted Per Share Value based on latest NOSH - 4,467,509
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 15.81 18.30 19.37 3.11 5.10 5.12 6.97 72.89%
EPS 0.32 0.32 1.70 -0.73 -0.73 0.12 0.61 -35.03%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 1.00 -
NAPS 1.0146 1.0217 1.0187 0.9972 1.014 1.0289 1.0339 -1.25%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.35 0.365 0.355 0.395 0.405 0.46 0.475 -
P/RPS 2.23 2.01 1.85 12.72 7.94 8.95 6.78 -52.44%
P/EPS 110.87 116.20 21.09 -54.53 -55.29 390.22 77.91 26.59%
EY 0.90 0.86 4.74 -1.83 -1.81 0.26 1.28 -20.97%
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.11 -
P/NAPS 0.35 0.36 0.35 0.40 0.40 0.45 0.46 -16.69%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 31/05/22 28/02/22 26/11/21 30/08/21 31/05/21 25/02/21 -
Price 0.35 0.36 0.355 0.35 0.395 0.43 0.415 -
P/RPS 2.23 1.98 1.85 11.27 7.74 8.37 5.93 -47.99%
P/EPS 110.87 114.61 21.09 -48.32 -53.92 364.77 68.07 38.55%
EY 0.90 0.87 4.74 -2.07 -1.85 0.27 1.47 -27.96%
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.41 -
P/NAPS 0.35 0.36 0.35 0.35 0.39 0.42 0.40 -8.53%

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