[MRCB] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
27-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 7.55%
YoY- -59.87%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 848,354 476,196 2,514,113 1,845,330 1,341,588 742,241 3,205,061 -58.80%
PBT 67,316 18,958 134,249 54,524 35,849 20,550 154,336 -42.51%
Tax -13,082 -16,006 -33,163 -33,515 -16,340 -11,970 -100,789 -74.39%
NP 54,234 2,952 101,086 21,009 19,509 8,580 53,547 0.85%
-
NP to SH 54,182 3,002 101,031 20,801 19,341 8,473 64,849 -11.30%
-
Tax Rate 19.43% 84.43% 24.70% 61.47% 45.58% 58.25% 65.30% -
Total Cost 794,120 473,244 2,413,027 1,824,321 1,322,079 733,661 3,151,514 -60.13%
-
Net Worth 4,606,002 4,597,067 4,592,599 4,507,716 4,507,716 4,538,989 4,530,054 1.11%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 44,675 - - - 44,675 -
Div Payout % - - 44.22% - - - 68.89% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 4,606,002 4,597,067 4,592,599 4,507,716 4,507,716 4,538,989 4,530,054 1.11%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 6.39% 0.62% 4.02% 1.14% 1.45% 1.16% 1.67% -
ROE 1.18% 0.07% 2.20% 0.46% 0.43% 0.19% 1.43% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 18.99 10.66 56.28 41.31 30.03 16.61 71.74 -58.80%
EPS 1.21 0.07 2.26 0.47 0.43 0.19 1.45 -11.37%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.031 1.029 1.028 1.009 1.009 1.016 1.014 1.11%
Adjusted Per Share Value based on latest NOSH - 4,467,509
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 19.15 10.75 56.76 41.66 30.29 16.76 72.36 -58.81%
EPS 1.22 0.07 2.28 0.47 0.44 0.19 1.46 -11.29%
DPS 0.00 0.00 1.01 0.00 0.00 0.00 1.01 -
NAPS 1.0398 1.0378 1.0368 1.0177 1.0177 1.0247 1.0227 1.11%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.605 0.675 0.445 0.46 0.305 0.345 0.295 -
P/RPS 3.19 6.33 0.79 1.11 1.02 2.08 0.41 293.14%
P/EPS 49.88 1,004.52 19.68 98.80 70.45 181.91 20.32 82.07%
EY 2.00 0.10 5.08 1.01 1.42 0.55 4.92 -45.15%
DY 0.00 0.00 2.25 0.00 0.00 0.00 3.39 -
P/NAPS 0.59 0.66 0.43 0.46 0.30 0.34 0.29 60.62%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 30/05/24 29/02/24 27/11/23 30/08/23 29/05/23 20/02/23 -
Price 0.55 0.695 0.585 0.44 0.45 0.305 0.325 -
P/RPS 2.90 6.52 1.04 1.07 1.50 1.84 0.45 246.69%
P/EPS 45.35 1,034.28 25.87 94.50 103.94 160.82 22.39 60.15%
EY 2.21 0.10 3.87 1.06 0.96 0.62 4.47 -37.50%
DY 0.00 0.00 1.71 0.00 0.00 0.00 3.08 -
P/NAPS 0.53 0.68 0.57 0.44 0.45 0.30 0.32 40.02%

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