[MRCB] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 78.46%
YoY- 491.19%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 3,035,546 3,136,588 3,205,061 3,229,235 2,507,096 2,032,456 1,448,451 63.98%
PBT 130,317 143,119 154,336 240,498 153,690 87,357 61,304 65.55%
Tax -82,191 -94,963 -100,789 -125,609 -86,267 -70,592 -54,586 31.46%
NP 48,126 48,156 53,547 114,889 67,423 16,765 6,718 272.95%
-
NP to SH 56,054 59,289 64,849 127,036 71,184 24,665 15,833 132.82%
-
Tax Rate 63.07% 66.35% 65.30% 52.23% 56.13% 80.81% 89.04% -
Total Cost 2,987,420 3,088,432 3,151,514 3,114,346 2,439,673 2,015,691 1,441,733 62.74%
-
Net Worth 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 4,512,184 -0.06%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 44,675 44,675 44,675 44,675 44,675 44,675 44,675 0.00%
Div Payout % 79.70% 75.35% 68.89% 35.17% 62.76% 181.13% 282.16% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 4,512,184 -0.06%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.59% 1.54% 1.67% 3.56% 2.69% 0.82% 0.46% -
ROE 1.24% 1.31% 1.43% 2.81% 1.58% 0.55% 0.35% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 67.95 70.21 71.74 72.28 56.12 45.49 32.42 63.99%
EPS 1.25 1.33 1.45 2.84 1.59 0.55 0.35 134.19%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.009 1.016 1.014 1.011 1.006 1.013 1.01 -0.06%
Adjusted Per Share Value based on latest NOSH - 4,467,509
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 67.95 70.21 71.74 72.28 56.12 45.49 32.42 63.99%
EPS 1.25 1.33 1.45 2.84 1.59 0.55 0.35 134.19%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.009 1.016 1.014 1.011 1.006 1.013 1.01 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.305 0.345 0.295 0.30 0.35 0.365 0.355 -
P/RPS 0.45 0.49 0.41 0.42 0.62 0.80 1.09 -44.64%
P/EPS 24.31 26.00 20.32 10.55 21.97 66.11 100.17 -61.19%
EY 4.11 3.85 4.92 9.48 4.55 1.51 1.00 157.24%
DY 3.28 2.90 3.39 3.33 2.86 2.74 2.82 10.62%
P/NAPS 0.30 0.34 0.29 0.30 0.35 0.36 0.35 -9.79%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 29/05/23 20/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.45 0.305 0.325 0.32 0.35 0.36 0.355 -
P/RPS 0.66 0.43 0.45 0.44 0.62 0.79 1.09 -28.49%
P/EPS 35.87 22.98 22.39 11.25 21.97 65.21 100.17 -49.66%
EY 2.79 4.35 4.47 8.89 4.55 1.53 1.00 98.55%
DY 2.22 3.28 3.08 3.13 2.86 2.78 2.82 -14.77%
P/NAPS 0.45 0.30 0.32 0.32 0.35 0.36 0.35 18.29%

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