[MRCB] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 100.32%
YoY- 100.31%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,032,456 1,448,451 899,261 1,059,007 1,000,441 1,199,484 1,362,194 30.60%
PBT 87,357 61,304 -27,989 9,724 -174,070 -152,916 -167,099 -
Tax -70,592 -54,586 -12,587 -17,544 -13,511 -22,950 -28,612 82.68%
NP 16,765 6,718 -40,576 -7,820 -187,581 -175,866 -195,711 -
-
NP to SH 24,665 15,833 -32,474 603 -186,587 -176,143 -197,012 -
-
Tax Rate 80.81% 89.04% - 180.42% - - - -
Total Cost 2,015,691 1,441,733 939,837 1,066,827 1,188,022 1,375,350 1,557,905 18.75%
-
Net Worth 4,525,587 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 4,548,819 -0.34%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 44,675 44,675 44,120 44,120 44,120 44,120 44,120 0.83%
Div Payout % 181.13% 282.16% 0.00% 7,316.83% 0.00% 0.00% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 4,525,587 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 4,548,819 -0.34%
NOSH 4,467,509 4,467,509 4,467,509 4,467,509 4,412,046 4,412,046 4,412,046 0.83%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 0.82% 0.46% -4.51% -0.74% -18.75% -14.66% -14.37% -
ROE 0.55% 0.35% -0.74% 0.01% -4.09% -3.85% -4.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 45.49 32.42 20.26 23.93 22.68 27.19 30.87 29.52%
EPS 0.55 0.35 -0.73 0.01 -4.23 -3.99 -4.47 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.013 1.01 0.995 1.015 1.033 1.038 1.031 -1.16%
Adjusted Per Share Value based on latest NOSH - 4,467,509
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 45.88 32.70 20.30 23.91 22.59 27.08 30.75 30.60%
EPS 0.56 0.36 -0.73 0.01 -4.21 -3.98 -4.45 -
DPS 1.01 1.01 1.00 1.00 1.00 1.00 1.00 0.66%
NAPS 1.0217 1.0187 0.9972 1.014 1.0289 1.0339 1.0269 -0.33%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.365 0.355 0.395 0.405 0.46 0.475 0.47 -
P/RPS 0.80 1.09 1.95 1.69 2.03 1.75 1.52 -34.83%
P/EPS 66.11 100.17 -54.00 2,972.16 -10.88 -11.90 -10.53 -
EY 1.51 1.00 -1.85 0.03 -9.19 -8.40 -9.50 -
DY 2.74 2.82 2.53 2.47 2.17 2.11 2.13 18.29%
P/NAPS 0.36 0.35 0.40 0.40 0.45 0.46 0.46 -15.08%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 26/11/21 30/08/21 31/05/21 25/02/21 23/11/20 -
Price 0.36 0.355 0.35 0.395 0.43 0.415 0.465 -
P/RPS 0.79 1.09 1.73 1.65 1.90 1.53 1.51 -35.09%
P/EPS 65.21 100.17 -47.85 2,898.78 -10.17 -10.39 -10.41 -
EY 1.53 1.00 -2.09 0.03 -9.83 -9.62 -9.60 -
DY 2.78 2.82 2.86 2.53 2.33 2.41 2.15 18.70%
P/NAPS 0.36 0.35 0.35 0.39 0.42 0.40 0.45 -13.83%

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