[MRCB] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
29-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -8.57%
YoY- 140.38%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,248,068 3,136,588 2,032,456 1,000,441 1,511,095 1,677,159 2,726,396 -3.16%
PBT 132,657 143,119 87,357 -174,070 71,408 99,633 248,627 -9.93%
Tax -37,199 -94,963 -70,592 -13,511 -38,631 -21,050 -61,597 -8.05%
NP 95,458 48,156 16,765 -187,581 32,777 78,583 187,030 -10.59%
-
NP to SH 95,560 59,289 24,665 -186,587 35,249 83,775 178,640 -9.89%
-
Tax Rate 28.04% 66.35% 80.81% - 54.10% 21.13% 24.77% -
Total Cost 2,152,610 3,088,432 2,015,691 1,188,022 1,478,318 1,598,576 2,539,366 -2.71%
-
Net Worth 4,597,067 4,538,989 4,525,587 4,557,643 4,822,366 4,839,368 4,842,233 -0.86%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 44,675 44,675 44,675 44,120 44,120 76,838 38,369 2.56%
Div Payout % 46.75% 75.35% 181.13% 0.00% 125.17% 91.72% 21.48% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,597,067 4,538,989 4,525,587 4,557,643 4,822,366 4,839,368 4,842,233 -0.86%
NOSH 4,467,509 4,467,509 4,467,509 4,412,046 4,412,046 4,399,852 4,390,773 0.28%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.25% 1.54% 0.82% -18.75% 2.17% 4.69% 6.86% -
ROE 2.08% 1.31% 0.55% -4.09% 0.73% 1.73% 3.69% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 50.32 70.21 45.49 22.68 34.25 38.12 62.10 -3.44%
EPS 2.14 1.33 0.55 -4.23 0.80 1.90 4.07 -10.15%
DPS 1.00 1.00 1.00 1.00 1.00 1.75 0.87 2.34%
NAPS 1.029 1.016 1.013 1.033 1.093 1.10 1.103 -1.14%
Adjusted Per Share Value based on latest NOSH - 4,467,509
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 50.75 70.81 45.88 22.59 34.11 37.86 61.55 -3.16%
EPS 2.16 1.34 0.56 -4.21 0.80 1.89 4.03 -9.86%
DPS 1.01 1.01 1.01 1.00 1.00 1.73 0.87 2.51%
NAPS 1.0378 1.0247 1.0217 1.0289 1.0887 1.0925 1.0932 -0.86%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.675 0.345 0.365 0.46 0.39 0.885 1.01 -
P/RPS 1.34 0.49 0.80 2.03 1.14 2.32 1.63 -3.20%
P/EPS 31.56 26.00 66.11 -10.88 48.82 46.48 24.82 4.08%
EY 3.17 3.85 1.51 -9.19 2.05 2.15 4.03 -3.91%
DY 1.48 2.90 2.74 2.17 2.56 1.98 0.87 9.25%
P/NAPS 0.66 0.34 0.36 0.45 0.36 0.80 0.92 -5.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 29/05/23 31/05/22 31/05/21 26/06/20 30/05/19 30/05/18 -
Price 0.695 0.305 0.36 0.43 0.47 0.93 0.57 -
P/RPS 1.38 0.43 0.79 1.90 1.37 2.44 0.92 6.98%
P/EPS 32.49 22.98 65.21 -10.17 58.83 48.84 14.01 15.03%
EY 3.08 4.35 1.53 -9.83 1.70 2.05 7.14 -13.06%
DY 1.44 3.28 2.78 2.33 2.13 1.88 1.53 -1.00%
P/NAPS 0.68 0.30 0.36 0.42 0.43 0.85 0.52 4.56%

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