[MRCB] QoQ Annualized Quarter 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- 22.81%
YoY- 187.3%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,683,176 2,968,964 3,205,061 3,161,496 3,022,206 3,242,856 1,448,450 51.00%
PBT 71,698 82,200 154,336 155,450 119,736 127,068 61,303 11.03%
Tax -32,680 -47,880 -100,789 -101,537 -69,876 -71,184 -54,585 -29.03%
NP 39,018 34,320 53,547 53,913 49,860 55,884 6,718 224.15%
-
NP to SH 38,682 33,892 64,849 69,108 56,272 56,132 15,834 81.68%
-
Tax Rate 45.58% 58.25% 65.30% 65.32% 58.36% 56.02% 89.04% -
Total Cost 2,644,158 2,934,644 3,151,514 3,107,582 2,972,346 3,186,972 1,441,732 49.99%
-
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 -
Div Payout % - - 68.89% - - - 282.15% -
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 1.45% 1.16% 1.67% 1.71% 1.65% 1.72% 0.46% -
ROE 0.86% 0.75% 1.43% 1.53% 1.25% 1.24% 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 60.06 66.46 71.74 70.77 67.65 72.59 32.42 51.00%
EPS 0.86 0.76 1.45 1.55 1.26 1.24 0.36 78.98%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
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 60.06 66.46 71.74 70.77 67.65 72.59 32.42 51.00%
EPS 0.86 0.76 1.45 1.55 1.26 1.24 0.36 78.98%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
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 0.51 0.52 0.41 0.42 0.52 0.50 1.09 -39.81%
P/EPS 35.23 45.48 20.32 19.39 27.79 29.05 100.16 -50.26%
EY 2.84 2.20 4.92 5.16 3.60 3.44 1.00 100.92%
DY 0.00 0.00 3.39 0.00 0.00 0.00 2.82 -
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 0.75 0.46 0.45 0.45 0.52 0.50 1.09 -22.11%
P/EPS 51.97 40.20 22.39 20.69 27.79 28.65 100.16 -35.50%
EY 1.92 2.49 4.47 4.83 3.60 3.49 1.00 54.66%
DY 0.00 0.00 3.08 0.00 0.00 0.00 2.82 -
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