[MRCB] QoQ TTM 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- -39.67%
YoY- -73.38%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,020,879 2,248,068 2,514,113 2,679,269 3,035,546 3,136,588 3,205,061 -26.48%
PBT 165,716 132,657 134,249 92,272 130,317 143,119 154,336 4.86%
Tax -29,905 -37,199 -33,163 -58,151 -82,191 -94,963 -100,789 -55.54%
NP 135,811 95,458 101,086 34,121 48,126 48,156 53,547 86.08%
-
NP to SH 135,872 95,560 101,031 33,819 56,054 59,289 64,849 63.81%
-
Tax Rate 18.05% 28.04% 24.70% 63.02% 63.07% 66.35% 65.30% -
Total Cost 1,885,068 2,152,610 2,413,027 2,645,148 2,987,420 3,088,432 3,151,514 -29.03%
-
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 44,675 44,675 44,675 44,675 44,675 0.00%
Div Payout % 32.88% 46.75% 44.22% 132.10% 79.70% 75.35% 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 6.72% 4.25% 4.02% 1.27% 1.59% 1.54% 1.67% -
ROE 2.95% 2.08% 2.20% 0.75% 1.24% 1.31% 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 45.24 50.32 56.28 59.97 67.95 70.21 71.74 -26.48%
EPS 3.04 2.14 2.26 0.76 1.25 1.33 1.45 63.88%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
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 45.62 50.75 56.76 60.49 68.53 70.81 72.36 -26.49%
EPS 3.07 2.16 2.28 0.76 1.27 1.34 1.46 64.20%
DPS 1.01 1.01 1.01 1.01 1.01 1.01 1.01 0.00%
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 1.34 1.34 0.79 0.77 0.45 0.49 0.41 120.39%
P/EPS 19.89 31.56 19.68 60.77 24.31 26.00 20.32 -1.41%
EY 5.03 3.17 5.08 1.65 4.11 3.85 4.92 1.48%
DY 1.65 1.48 2.25 2.17 3.28 2.90 3.39 -38.15%
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 1.22 1.38 1.04 0.73 0.66 0.43 0.45 94.54%
P/EPS 18.08 32.49 25.87 58.12 35.87 22.98 22.39 -13.29%
EY 5.53 3.08 3.87 1.72 2.79 4.35 4.47 15.25%
DY 1.82 1.44 1.71 2.27 2.22 3.28 3.08 -29.60%
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