[MRCB] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 159.5%
YoY- 278.36%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 308,923 297,626 167,183 425,752 471,633 372,737 240,973 17.92%
PBT 34,617 7,625 -222,026 26,868 20,434 14,281 9,825 130.66%
Tax -7,457 -6,830 2,566 -11,229 -13,119 -12,112 -2,171 126.80%
NP 27,160 795 -219,460 15,639 7,315 2,169 7,654 131.75%
-
NP to SH 26,898 920 -219,606 15,645 6,029 2,518 11,057 80.39%
-
Tax Rate 21.54% 89.57% - 41.79% 64.20% 84.81% 22.10% -
Total Cost 281,763 296,831 386,643 410,113 464,318 370,568 233,319 13.33%
-
Net Worth 4,579,703 4,548,819 4,548,819 4,822,366 4,791,482 4,782,342 4,853,391 -3.77%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 44,120 - - - 44,120 - - -
Div Payout % 164.03% - - - 731.80% - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 4,579,703 4,548,819 4,548,819 4,822,366 4,791,482 4,782,342 4,853,391 -3.77%
NOSH 4,412,046 4,412,046 4,412,046 4,412,046 4,412,046 4,412,046 4,404,586 0.11%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 8.79% 0.27% -131.27% 3.67% 1.55% 0.58% 3.18% -
ROE 0.59% 0.02% -4.83% 0.32% 0.13% 0.05% 0.23% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.00 6.75 3.79 9.65 10.69 8.45 5.48 17.64%
EPS 0.61 0.02 -4.98 0.35 0.14 0.06 0.25 80.75%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.038 1.031 1.031 1.093 1.086 1.084 1.103 -3.95%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.91 6.66 3.74 9.53 10.56 8.34 5.39 17.92%
EPS 0.60 0.02 -4.92 0.35 0.13 0.06 0.25 78.78%
DPS 0.99 0.00 0.00 0.00 0.99 0.00 0.00 -
NAPS 1.0251 1.0182 1.0182 1.0794 1.0725 1.0705 1.0864 -3.78%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.475 0.47 0.47 0.39 0.73 0.735 0.95 -
P/RPS 6.78 6.97 12.40 4.04 6.83 8.70 17.35 -46.39%
P/EPS 77.91 2,253.98 -9.44 109.98 534.22 1,287.78 378.06 -64.94%
EY 1.28 0.04 -10.59 0.91 0.19 0.08 0.26 188.00%
DY 2.11 0.00 0.00 0.00 1.37 0.00 0.00 -
P/NAPS 0.46 0.46 0.46 0.36 0.67 0.68 0.86 -33.98%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 23/11/20 28/08/20 26/06/20 26/02/20 21/11/19 26/08/19 -
Price 0.415 0.465 0.505 0.47 0.66 0.755 0.74 -
P/RPS 5.93 6.89 13.33 4.87 6.17 8.94 13.51 -42.09%
P/EPS 68.07 2,230.00 -10.15 132.54 482.99 1,322.83 294.49 -62.16%
EY 1.47 0.04 -9.86 0.75 0.21 0.08 0.34 164.21%
DY 2.41 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 0.40 0.45 0.49 0.43 0.61 0.70 0.67 -28.98%

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