[MRCB] QoQ 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- -81.34%
YoY- 169.81%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 833,939 860,019 700,389 810,714 858,113 137,880 225,749 138.39%
PBT 37,748 56,720 28,101 31,767 123,910 -30,088 -38,232 -
Tax -24,636 -41,215 -17,142 -17,796 -49,456 -1,873 -1,467 552.42%
NP 13,112 15,505 10,959 13,971 74,454 -31,961 -39,699 -
-
NP to SH 13,018 23,695 14,103 14,033 75,205 -32,157 -32,416 -
-
Tax Rate 65.26% 72.66% 61.00% 56.02% 39.91% - - -
Total Cost 820,827 844,514 689,430 796,743 783,659 169,841 265,448 111.81%
-
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 % 343.18% - - - 59.40% - - -
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 1.57% 1.80% 1.56% 1.72% 8.68% -23.18% -17.59% -
ROE 0.29% 0.52% 0.31% 0.31% 1.67% -0.73% -0.72% -
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 18.67 19.25 15.68 18.15 19.21 3.11 5.10 136.96%
EPS 0.29 0.53 0.32 0.31 1.68 -0.72 -0.73 -
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 18.83 19.42 15.81 18.30 19.37 3.11 5.10 138.31%
EPS 0.29 0.53 0.32 0.32 1.70 -0.73 -0.73 -
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 1.58 1.56 2.23 2.01 1.85 12.72 7.94 -65.81%
P/EPS 101.24 56.56 110.87 116.20 21.09 -54.53 -55.29 -
EY 0.99 1.77 0.90 0.86 4.74 -1.83 -1.81 -
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 1.74 1.66 2.23 1.98 1.85 11.27 7.74 -62.92%
P/EPS 111.53 60.33 110.87 114.61 21.09 -48.32 -53.92 -
EY 0.90 1.66 0.90 0.87 4.74 -2.07 -1.85 -
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