[MRCB] YoY TTM Result on 30-Jun-2023 [#2]

Stock

[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD

Announcement Date

30-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

30-Jun-2023 [#2]

Profit Trend

QoQ- -5.46%

YoY- -21.25%

Quarter Report

FY2023 2nd Quarter Financial Result.pdf

Latest QR

Upcoming QR

MRCB's Result

MRCB's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	2,020,879	3,035,546	2,507,096	1,059,007	1,437,305	1,512,883	2,375,123	-2.65%
YoY %	-33.43%	21.08%	136.74%	-26.32%	-5.00%	-36.30%	-	-
Horiz. %	85.09%	127.81%	105.56%	44.59%	60.51%	63.70%	100.00%	-
PBT	165,716	130,317	153,690	9,724	-160,443	66,427	257,479	-7.07%
YoY %	27.16%	-15.21%	1,480.52%	106.06%	-341.53%	-74.20%	-	-
Horiz. %	64.36%	50.61%	59.69%	3.78%	-62.31%	25.80%	100.00%	-
Tax	-29,905	-82,191	-86,267	-17,544	-33,894	-12,459	-64,242	-11.95%
YoY %	63.62%	4.72%	-391.72%	48.24%	-172.04%	80.61%	-	-
Horiz. %	46.55%	127.94%	134.28%	27.31%	52.76%	19.39%	100.00%	-
NP	135,811	48,126	67,423	-7,820	-194,337	53,968	193,237	-5.70%
YoY %	182.20%	-28.62%	962.19%	95.98%	-460.10%	-72.07%	-	-
Horiz. %	70.28%	24.91%	34.89%	-4.05%	-100.57%	27.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,872	56,054	71,184	603	-195,414	61,384	188,717	-5.32%
YoY %	142.39%	-21.25%	11,704.98%	100.31%	-418.35%	-67.47%	-	-
Horiz. %	72.00%	29.70%	37.72%	0.32%	-103.55%	32.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.05%	63.07%	56.13%	180.42%	-	18.76%	24.95%	-
YoY %	-71.38%	12.36%	-68.89%	0.00%	-	-24.81%	-	-
Horiz. %	72.34%	252.79%	224.97%	723.13%	-	75.19%	100.00%	-
Total Cost	1,885,068	2,987,420	2,439,673	1,066,827	1,631,642	1,458,915	2,181,886	-2.40%
YoY %	-36.90%	22.45%	128.68%	-34.62%	11.84%	-33.14%	-	-
Horiz. %	86.40%	136.92%	111.81%	48.89%	74.78%	66.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,606,002	4,507,716	4,494,314	4,491,601	4,548,819	4,853,391	4,873,758	-0.93%
YoY %	2.18%	0.30%	0.06%	-1.26%	-6.28%	-0.42%	-	-
Horiz. %	94.51%	92.49%	92.21%	92.16%	93.33%	99.58%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	44,675	44,675	44,675	44,120	44,120	76,838	38,369	2.56%
YoY %	0.00%	0.00%	1.26%	0.00%	-42.58%	100.26%	-	-
Horiz. %	116.44%	116.44%	116.44%	114.99%	114.99%	200.26%	100.00%	-
Div Payout %	32.88%	79.70%	62.76%	7,316.83%	0.00%	125.18%	20.33%	-
YoY %	-58.75%	26.99%	-99.14%	0.00%	0.00%	515.74%	-	-
Horiz. %	161.73%	392.03%	308.71%	35,990.31%	0.00%	615.74%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	4,606,002	4,507,716	4,494,314	4,491,601	4,548,819	4,853,391	4,873,758	-0.93%
YoY %	2.18%	0.30%	0.06%	-1.26%	-6.28%	-0.42%	-	-
Horiz. %	94.51%	92.49%	92.21%	92.16%	93.33%	99.58%	100.00%	-
NOSH	4,467,509	4,467,509	4,467,509	4,467,509	4,412,046	4,404,586	4,390,773	0.28%
YoY %	0.00%	0.00%	0.00%	1.26%	0.17%	0.31%	-	-
Horiz. %	101.75%	101.75%	101.75%	101.75%	100.48%	100.31%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	6.72%	1.59%	2.69%	-0.74%	-13.52%	3.57%	8.14%	-
YoY %	322.64%	-40.89%	463.51%	94.53%	-478.71%	-56.14%	-	-
Horiz. %	82.56%	19.53%	33.05%	-9.09%	-166.09%	43.86%	100.00%	-
ROE	2.95%	1.24%	1.58%	0.01%	-4.30%	1.26%	3.87%	-
YoY %	137.90%	-21.52%	15,700.00%	100.23%	-441.27%	-67.44%	-	-
Horiz. %	76.23%	32.04%	40.83%	0.26%	-111.11%	32.56%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	45.24	67.95	56.12	23.93	32.58	34.38	54.09	-2.93%
YoY %	-33.42%	21.08%	134.52%	-26.55%	-5.24%	-36.44%	-	-
Horiz. %	83.64%	125.62%	103.75%	44.24%	60.23%	63.56%	100.00%	-
EPS	3.04	1.25	1.59	0.01	-4.43	1.40	4.30	-5.61%
YoY %	143.20%	-21.38%	15,800.00%	100.23%	-416.43%	-67.44%	-	-
Horiz. %	70.70%	29.07%	36.98%	0.23%	-103.02%	32.56%	100.00%	-
DPS	1.00	1.00	1.00	1.00	1.00	1.75	0.87	2.34%
YoY %	0.00%	0.00%	0.00%	0.00%	-42.86%	101.15%	-	-
Horiz. %	114.94%	114.94%	114.94%	114.94%	114.94%	201.15%	100.00%	-
NAPS	1.031	1.009	1.006	1.015	1.031	1.103	1.11	-1.22%
YoY %	2.18%	0.30%	-0.89%	-1.55%	-6.53%	-0.63%	-	-
Horiz. %	92.88%	90.90%	90.63%	91.44%	92.88%	99.37%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 4,467,509
RPS	45.24	67.95	56.12	23.70	32.17	33.86	53.16	-2.65%
YoY %	-33.42%	21.08%	136.79%	-26.33%	-4.99%	-36.31%	-	-
Horiz. %	85.10%	127.82%	105.57%	44.58%	60.52%	63.69%	100.00%	-
EPS	3.04	1.25	1.59	0.01	-4.37	1.37	4.22	-5.31%
YoY %	143.20%	-21.38%	15,800.00%	100.23%	-418.98%	-67.54%	-	-
Horiz. %	72.04%	29.62%	37.68%	0.24%	-103.55%	32.46%	100.00%	-
DPS	1.00	1.00	1.00	0.99	0.99	1.72	0.86	2.54%
YoY %	0.00%	0.00%	1.01%	0.00%	-42.44%	100.00%	-	-
Horiz. %	116.28%	116.28%	116.28%	115.12%	115.12%	200.00%	100.00%	-
NAPS	1.031	1.009	1.006	1.0054	1.0182	1.0864	1.0909	-0.93%
YoY %	2.18%	0.30%	0.06%	-1.26%	-6.28%	-0.41%	-	-
Horiz. %	94.51%	92.49%	92.22%	92.16%	93.34%	99.59%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.605	0.305	0.35	0.405	0.47	0.95	0.60	-
P/RPS	1.34	0.45	0.62	1.69	1.44	2.76	1.11	3.18%
YoY %	197.78%	-27.42%	-63.31%	17.36%	-47.83%	148.65%	-	-
Horiz. %	120.72%	40.54%	55.86%	152.25%	129.73%	248.65%	100.00%	-
P/EPS	19.89	24.31	21.97	2,972.16	-10.61	68.10	13.96	6.07%
YoY %	-18.18%	10.65%	-99.26%	28,112.82%	-115.58%	387.82%	-	-
Horiz. %	142.48%	174.14%	157.38%	21,290.54%	-76.00%	487.82%	100.00%	-
EY	5.03	4.11	4.55	0.03	-9.42	1.47	7.16	-5.70%
YoY %	22.38%	-9.67%	15,066.67%	100.32%	-740.82%	-79.47%	-	-
Horiz. %	70.25%	57.40%	63.55%	0.42%	-131.56%	20.53%	100.00%	-
DY	1.65	3.28	2.86	2.47	2.13	1.84	1.46	2.05%
YoY %	-49.70%	14.69%	15.79%	15.96%	15.76%	26.03%	-	-
Horiz. %	113.01%	224.66%	195.89%	169.18%	145.89%	126.03%	100.00%	-
P/NAPS	0.59	0.30	0.35	0.40	0.46	0.86	0.54	1.48%
YoY %	96.67%	-14.29%	-12.50%	-13.04%	-46.51%	59.26%	-	-
Horiz. %	109.26%	55.56%	64.81%	74.07%	85.19%	159.26%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	30/08/23	30/08/22	30/08/21	28/08/20	26/08/19	30/08/18	-
Price	0.55	0.45	0.35	0.395	0.505	0.74	0.70	-
P/RPS	1.22	0.66	0.62	1.65	1.55	2.15	1.29	-0.92%
YoY %	84.85%	6.45%	-62.42%	6.45%	-27.91%	66.67%	-	-
Horiz. %	94.57%	51.16%	48.06%	127.91%	120.16%	166.67%	100.00%	-
P/EPS	18.08	35.87	21.97	2,898.78	-11.40	53.05	16.29	1.75%
YoY %	-49.60%	63.27%	-99.24%	25,527.89%	-121.49%	225.66%	-	-
Horiz. %	110.99%	220.20%	134.87%	17,794.84%	-69.98%	325.66%	100.00%	-
EY	5.53	2.79	4.55	0.03	-8.77	1.89	6.14	-1.72%
YoY %	98.21%	-38.68%	15,066.67%	100.34%	-564.02%	-69.22%	-	-
Horiz. %	90.07%	45.44%	74.10%	0.49%	-142.83%	30.78%	100.00%	-
DY	1.82	2.22	2.86	2.53	1.98	2.36	1.25	6.45%
YoY %	-18.02%	-22.38%	13.04%	27.78%	-16.10%	88.80%	-	-
Horiz. %	145.60%	177.60%	228.80%	202.40%	158.40%	188.80%	100.00%	-
P/NAPS	0.53	0.45	0.35	0.39	0.49	0.67	0.63	-2.83%
YoY %	17.78%	28.57%	-10.26%	-20.41%	-26.87%	6.35%	-	-
Horiz. %	84.13%	71.43%	55.56%	61.90%	77.78%	106.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos