[MRCB] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -22.43%
YoY- 203.07%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,699,590 1,696,708 1,904,784 2,514,113 2,460,440 2,683,176 2,968,964 -30.98%
PBT 92,860 134,632 75,832 134,249 72,698 71,698 82,200 8.44%
Tax -9,013 -26,164 -64,024 -33,163 -44,686 -32,680 -47,880 -67.05%
NP 83,846 108,468 11,808 101,086 28,012 39,018 34,320 81.09%
-
NP to SH 84,054 108,364 12,008 101,031 27,734 38,682 33,892 82.91%
-
Tax Rate 9.71% 19.43% 84.43% 24.70% 61.47% 45.58% 58.25% -
Total Cost 1,615,744 1,588,240 1,892,976 2,413,027 2,432,428 2,644,158 2,934,644 -32.75%
-
Net Worth 4,616,300 4,606,002 4,597,067 4,592,599 4,507,716 4,507,716 4,538,989 1.12%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 44,675 - - - -
Div Payout % - - - 44.22% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 4,616,300 4,606,002 4,597,067 4,592,599 4,507,716 4,507,716 4,538,989 1.12%
NOSH 4,470,992 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 0.05%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.93% 6.39% 0.62% 4.02% 1.14% 1.45% 1.16% -
ROE 1.82% 2.35% 0.26% 2.20% 0.62% 0.86% 0.75% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 38.01 37.98 42.64 56.28 55.07 60.06 66.46 -31.02%
EPS 1.88 2.42 0.28 2.26 0.63 0.86 0.76 82.60%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.0325 1.031 1.029 1.028 1.009 1.009 1.016 1.07%
Adjusted Per Share Value based on latest NOSH - 4,429,499
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 38.37 38.30 43.00 56.76 55.55 60.58 67.03 -30.98%
EPS 1.90 2.45 0.27 2.28 0.63 0.87 0.77 82.30%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 1.0422 1.0398 1.0378 1.0368 1.0177 1.0177 1.0247 1.13%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.59 0.605 0.675 0.445 0.46 0.305 0.345 -
P/RPS 1.55 1.59 1.58 0.79 0.84 0.51 0.52 106.70%
P/EPS 31.38 24.94 251.13 19.68 74.10 35.23 45.48 -21.86%
EY 3.19 4.01 0.40 5.08 1.35 2.84 2.20 28.02%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.66 0.43 0.46 0.30 0.34 40.99%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 30/08/24 30/05/24 29/02/24 27/11/23 30/08/23 29/05/23 -
Price 0.525 0.55 0.695 0.585 0.44 0.45 0.305 -
P/RPS 1.38 1.45 1.63 1.04 0.80 0.75 0.46 107.59%
P/EPS 27.93 22.67 258.57 25.87 70.88 51.97 40.20 -21.50%
EY 3.58 4.41 0.39 3.87 1.41 1.92 2.49 27.30%
DY 0.00 0.00 0.00 1.71 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.68 0.57 0.44 0.45 0.30 42.30%

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