[MRCB] QoQ TTM 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- -5485.41%
YoY- 83.52%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,507,096 2,032,456 1,448,451 899,261 1,059,007 1,000,441 1,199,484 63.69%
PBT 153,690 87,357 61,304 -27,989 9,724 -174,070 -152,916 -
Tax -86,267 -70,592 -54,586 -12,587 -17,544 -13,511 -22,950 142.34%
NP 67,423 16,765 6,718 -40,576 -7,820 -187,581 -175,866 -
-
NP to SH 71,184 24,665 15,833 -32,474 603 -186,587 -176,143 -
-
Tax Rate 56.13% 80.81% 89.04% - 180.42% - - -
Total Cost 2,439,673 2,015,691 1,441,733 939,837 1,066,827 1,188,022 1,375,350 46.69%
-
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 44,675 44,675 44,120 44,120 44,120 44,120 0.83%
Div Payout % 62.76% 181.13% 282.16% 0.00% 7,316.83% 0.00% 0.00% -
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 2.69% 0.82% 0.46% -4.51% -0.74% -18.75% -14.66% -
ROE 1.58% 0.55% 0.35% -0.74% 0.01% -4.09% -3.85% -
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 56.12 45.49 32.42 20.26 23.93 22.68 27.19 62.32%
EPS 1.59 0.55 0.35 -0.73 0.01 -4.23 -3.99 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
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 56.12 45.49 32.42 20.13 23.70 22.39 26.85 63.69%
EPS 1.59 0.55 0.35 -0.73 0.01 -4.18 -3.94 -
DPS 1.00 1.00 1.00 0.99 0.99 0.99 0.99 0.67%
NAPS 1.006 1.013 1.01 0.9888 1.0054 1.0202 1.0251 -1.24%
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 0.62 0.80 1.09 1.95 1.69 2.03 1.75 -50.02%
P/EPS 21.97 66.11 100.17 -54.00 2,972.16 -10.88 -11.90 -
EY 4.55 1.51 1.00 -1.85 0.03 -9.19 -8.40 -
DY 2.86 2.74 2.82 2.53 2.47 2.17 2.11 22.54%
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 0.62 0.79 1.09 1.73 1.65 1.90 1.53 -45.33%
P/EPS 21.97 65.21 100.17 -47.85 2,898.78 -10.17 -10.39 -
EY 4.55 1.53 1.00 -2.09 0.03 -9.83 -9.62 -
DY 2.86 2.78 2.82 2.86 2.53 2.33 2.41 12.12%
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