[MRCB] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 100.5%
YoY- 203.39%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 742,241 3,205,061 2,371,122 1,511,103 810,714 1,448,450 590,337 16.50%
PBT 20,550 154,336 116,588 59,868 31,767 61,303 -62,607 -
Tax -11,970 -100,789 -76,153 -34,938 -17,796 -54,585 -5,129 76.03%
NP 8,580 53,547 40,435 24,930 13,971 6,718 -67,736 -
-
NP to SH 8,473 64,849 51,831 28,136 14,033 15,834 -59,371 -
-
Tax Rate 58.25% 65.30% 65.32% 58.36% 56.02% 89.04% - -
Total Cost 733,661 3,151,514 2,330,687 1,486,173 796,743 1,441,732 658,073 7.52%
-
Net Worth 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 4,512,184 4,417,275 1.83%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 44,675 - - - 44,675 - -
Div Payout % - 68.89% - - - 282.15% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 4,512,184 4,417,275 1.83%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.16% 1.67% 1.71% 1.65% 1.72% 0.46% -11.47% -
ROE 0.19% 1.43% 1.15% 0.63% 0.31% 0.35% -1.34% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 16.61 71.74 53.07 33.82 18.15 32.42 13.30 15.98%
EPS 0.19 1.45 1.16 0.63 0.31 0.36 -1.34 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.016 1.014 1.011 1.006 1.013 1.01 0.995 1.40%
Adjusted Per Share Value based on latest NOSH - 4,467,509
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 16.61 71.74 53.07 33.82 18.15 32.42 13.21 16.51%
EPS 0.19 1.45 1.16 0.63 0.31 0.36 -1.33 -
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.016 1.014 1.011 1.006 1.013 1.01 0.9888 1.82%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.345 0.295 0.30 0.35 0.365 0.355 0.395 -
P/RPS 2.08 0.41 0.57 1.03 2.01 1.09 2.97 -21.15%
P/EPS 181.91 20.32 25.86 55.57 116.20 100.16 -29.54 -
EY 0.55 4.92 3.87 1.80 0.86 1.00 -3.39 -
DY 0.00 3.39 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.34 0.29 0.30 0.35 0.36 0.35 0.40 -10.27%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 20/02/23 30/11/22 30/08/22 31/05/22 28/02/22 26/11/21 -
Price 0.305 0.325 0.32 0.35 0.36 0.355 0.35 -
P/RPS 1.84 0.45 0.60 1.03 1.98 1.09 2.63 -21.20%
P/EPS 160.82 22.39 27.58 55.57 114.61 100.16 -26.17 -
EY 0.62 4.47 3.63 1.80 0.87 1.00 -3.82 -
DY 0.00 3.08 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.30 0.32 0.32 0.35 0.36 0.35 0.35 -9.77%

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