[MRCB] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -654.38%
YoY- -418.35%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,035,546 2,507,096 1,059,007 1,437,305 1,512,883 2,375,123 2,864,239 0.97%
PBT 130,317 153,690 9,724 -160,443 66,427 257,479 363,658 -15.71%
Tax -82,191 -86,267 -17,544 -33,894 -12,459 -64,242 -68,621 3.05%
NP 48,126 67,423 -7,820 -194,337 53,968 193,237 295,037 -26.07%
-
NP to SH 56,054 71,184 603 -195,414 61,384 188,717 251,307 -22.11%
-
Tax Rate 63.07% 56.13% 180.42% - 18.76% 24.95% 18.87% -
Total Cost 2,987,420 2,439,673 1,066,827 1,631,642 1,458,915 2,181,886 2,569,202 2.54%
-
Net Worth 4,507,716 4,494,314 4,491,601 4,548,819 4,853,391 4,873,758 3,012,019 6.94%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 44,675 44,675 44,120 44,120 76,838 38,369 57,984 -4.25%
Div Payout % 79.70% 62.76% 7,316.83% 0.00% 125.18% 20.33% 23.07% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 4,507,716 4,494,314 4,491,601 4,548,819 4,853,391 4,873,758 3,012,019 6.94%
NOSH 4,467,509 4,467,509 4,467,509 4,412,046 4,404,586 4,390,773 2,184,205 12.66%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.59% 2.69% -0.74% -13.52% 3.57% 8.14% 10.30% -
ROE 1.24% 1.58% 0.01% -4.30% 1.26% 3.87% 8.34% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 67.95 56.12 23.93 32.58 34.38 54.09 131.13 -10.37%
EPS 1.25 1.59 0.01 -4.43 1.40 4.30 11.51 -30.91%
DPS 1.00 1.00 1.00 1.00 1.75 0.87 2.65 -14.98%
NAPS 1.009 1.006 1.015 1.031 1.103 1.11 1.379 -5.07%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 67.95 56.12 23.70 32.17 33.86 53.16 64.11 0.97%
EPS 1.25 1.59 0.01 -4.37 1.37 4.22 5.63 -22.17%
DPS 1.00 1.00 0.99 0.99 1.72 0.86 1.30 -4.27%
NAPS 1.009 1.006 1.0054 1.0182 1.0864 1.0909 0.6742 6.94%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.305 0.35 0.405 0.47 0.95 0.60 1.38 -
P/RPS 0.45 0.62 1.69 1.44 2.76 1.11 1.05 -13.16%
P/EPS 24.31 21.97 2,972.16 -10.61 68.10 13.96 11.99 12.49%
EY 4.11 4.55 0.03 -9.42 1.47 7.16 8.34 -11.12%
DY 3.28 2.86 2.47 2.13 1.84 1.46 1.92 9.33%
P/NAPS 0.30 0.35 0.40 0.46 0.86 0.54 1.00 -18.17%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 26/08/19 30/08/18 29/08/17 -
Price 0.45 0.35 0.395 0.505 0.74 0.70 1.19 -
P/RPS 0.66 0.62 1.65 1.55 2.15 1.29 0.91 -5.21%
P/EPS 35.87 21.97 2,898.78 -11.40 53.05 16.29 10.34 23.02%
EY 2.79 4.55 0.03 -8.77 1.89 6.14 9.67 -18.70%
DY 2.22 2.86 2.53 1.98 2.36 1.25 2.23 -0.07%
P/NAPS 0.45 0.35 0.39 0.49 0.67 0.63 0.86 -10.22%

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