[MRCB] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -28.14%
YoY- -75.55%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 3,229,235 899,261 1,362,194 1,221,866 1,904,760 3,447,140 1,764,622 10.59%
PBT 240,498 -27,989 -167,099 40,223 245,647 354,381 154,386 7.66%
Tax -125,609 -12,587 -28,612 -2,531 -64,469 -68,419 -10,253 51.80%
NP 114,889 -40,576 -195,711 37,692 181,178 285,962 144,133 -3.70%
-
NP to SH 127,036 -32,474 -197,012 44,110 180,420 250,002 106,069 3.05%
-
Tax Rate 52.23% - - 6.29% 26.24% 19.31% 6.64% -
Total Cost 3,114,346 939,837 1,557,905 1,184,174 1,723,582 3,161,178 1,620,489 11.49%
-
Net Worth 4,516,652 4,417,275 4,548,819 4,782,342 4,799,115 2,995,428 2,517,231 10.22%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 44,675 44,120 44,120 76,838 38,369 57,984 - -
Div Payout % 35.17% 0.00% 0.00% 174.20% 21.27% 23.19% - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 4,516,652 4,417,275 4,548,819 4,782,342 4,799,115 2,995,428 2,517,231 10.22%
NOSH 4,467,509 4,467,509 4,412,046 4,412,046 4,395,027 2,194,453 1,972,751 14.58%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 3.56% -4.51% -14.37% 3.08% 9.51% 8.30% 8.17% -
ROE 2.81% -0.74% -4.33% 0.92% 3.76% 8.35% 4.21% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 72.28 20.26 30.87 27.70 43.38 157.08 89.45 -3.48%
EPS 2.84 -0.73 -4.47 1.00 4.11 11.39 5.38 -10.09%
DPS 1.00 1.00 1.00 1.75 0.87 2.64 0.00 -
NAPS 1.011 0.995 1.031 1.084 1.093 1.365 1.276 -3.80%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 72.90 20.30 30.75 27.58 43.00 77.82 39.84 10.58%
EPS 2.87 -0.73 -4.45 1.00 4.07 5.64 2.39 3.09%
DPS 1.01 1.00 1.00 1.73 0.87 1.31 0.00 -
NAPS 1.0197 0.9972 1.0269 1.0797 1.0834 0.6762 0.5683 10.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.30 0.395 0.47 0.735 0.72 1.06 1.30 -
P/RPS 0.42 1.95 1.52 2.65 1.66 0.67 1.45 -18.65%
P/EPS 10.55 -54.00 -10.53 73.51 17.52 9.30 24.18 -12.90%
EY 9.48 -1.85 -9.50 1.36 5.71 10.75 4.14 14.79%
DY 3.33 2.53 2.13 2.38 1.21 2.49 0.00 -
P/NAPS 0.30 0.40 0.46 0.68 0.66 0.78 1.02 -18.44%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/11/22 26/11/21 23/11/20 21/11/19 22/11/18 21/11/17 30/11/16 -
Price 0.32 0.35 0.465 0.755 0.73 0.975 1.31 -
P/RPS 0.44 1.73 1.51 2.73 1.68 0.62 1.46 -18.11%
P/EPS 11.25 -47.85 -10.41 75.51 17.77 8.56 24.36 -12.07%
EY 8.89 -2.09 -9.60 1.32 5.63 11.68 4.10 13.76%
DY 3.13 2.86 2.15 2.32 1.20 2.71 0.00 -
P/NAPS 0.32 0.35 0.45 0.70 0.67 0.71 1.03 -17.69%

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