[MRCB] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 333.87%
YoY- 179.59%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 668,783 833,939 858,113 308,923 471,633 374,106 408,161 8.57%
PBT 79,725 37,748 123,910 34,617 20,434 7,702 131,572 -8.00%
Tax 352 -24,636 -49,456 -7,457 -13,119 18,613 -26,734 -
NP 80,077 13,112 74,454 27,160 7,315 26,315 104,838 -4.38%
-
NP to SH 80,230 13,018 75,205 26,898 6,029 26,400 105,653 -4.48%
-
Tax Rate -0.44% 65.26% 39.91% 21.54% 64.20% -241.66% 20.32% -
Total Cost 588,706 820,827 783,659 281,763 464,318 347,791 303,323 11.68%
-
Net Worth 4,592,599 4,530,054 4,512,184 4,579,703 4,791,482 4,829,850 2,411,814 11.32%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 44,675 44,675 44,675 44,120 44,120 76,838 38,369 2.56%
Div Payout % 55.68% 343.18% 59.40% 164.03% 731.80% 291.06% 36.32% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,592,599 4,530,054 4,512,184 4,579,703 4,791,482 4,829,850 2,411,814 11.32%
NOSH 4,467,509 4,467,509 4,467,509 4,412,046 4,412,046 4,395,052 4,386,746 0.30%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 11.97% 1.57% 8.68% 8.79% 1.55% 7.03% 25.69% -
ROE 1.75% 0.29% 1.67% 0.59% 0.13% 0.55% 4.38% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 14.97 18.67 19.21 7.00 10.69 8.52 18.62 -3.56%
EPS 1.80 0.29 1.68 0.61 0.14 0.60 4.82 -15.13%
DPS 1.00 1.00 1.00 1.00 1.00 1.75 1.75 -8.90%
NAPS 1.028 1.014 1.01 1.038 1.086 1.10 1.10 -1.12%
Adjusted Per Share Value based on latest NOSH - 4,467,509
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 15.10 18.83 19.37 6.97 10.65 8.45 9.21 8.58%
EPS 1.81 0.29 1.70 0.61 0.14 0.60 2.39 -4.52%
DPS 1.01 1.01 1.01 1.00 1.00 1.73 0.87 2.51%
NAPS 1.0368 1.0227 1.0187 1.0339 1.0817 1.0904 0.5445 11.32%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.445 0.295 0.355 0.475 0.73 0.615 1.12 -
P/RPS 2.97 1.58 1.85 6.78 6.83 7.22 6.02 -11.10%
P/EPS 24.78 101.24 21.09 77.91 534.22 102.29 23.24 1.07%
EY 4.04 0.99 4.74 1.28 0.19 0.98 4.30 -1.03%
DY 2.25 3.39 2.82 2.11 1.37 2.85 1.56 6.29%
P/NAPS 0.43 0.29 0.35 0.46 0.67 0.56 1.02 -13.40%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 20/02/23 28/02/22 25/02/21 26/02/20 26/02/19 28/02/18 -
Price 0.585 0.325 0.355 0.415 0.66 0.80 1.08 -
P/RPS 3.91 1.74 1.85 5.93 6.17 9.39 5.80 -6.35%
P/EPS 32.58 111.53 21.09 68.07 482.99 133.05 22.41 6.43%
EY 3.07 0.90 4.74 1.47 0.21 0.75 4.46 -6.03%
DY 1.71 3.08 2.82 2.41 1.52 2.19 1.62 0.90%
P/NAPS 0.57 0.32 0.35 0.40 0.61 0.73 0.98 -8.63%

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