[MRCB] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -0.82%
YoY- -546.64%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,679,269 3,229,235 899,261 1,362,194 1,221,866 1,904,760 3,447,140 -4.11%
PBT 92,272 240,498 -27,989 -167,099 40,223 245,647 354,381 -20.08%
Tax -58,151 -125,609 -12,587 -28,612 -2,531 -64,469 -68,419 -2.67%
NP 34,121 114,889 -40,576 -195,711 37,692 181,178 285,962 -29.82%
-
NP to SH 33,819 127,036 -32,474 -197,012 44,110 180,420 250,002 -28.34%
-
Tax Rate 63.02% 52.23% - - 6.29% 26.24% 19.31% -
Total Cost 2,645,148 3,114,346 939,837 1,557,905 1,184,174 1,723,582 3,161,178 -2.92%
-
Net Worth 4,507,716 4,516,652 4,417,275 4,548,819 4,782,342 4,799,115 2,995,428 7.04%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 44,675 44,675 44,120 44,120 76,838 38,369 57,984 -4.25%
Div Payout % 132.10% 35.17% 0.00% 0.00% 174.20% 21.27% 23.19% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,507,716 4,516,652 4,417,275 4,548,819 4,782,342 4,799,115 2,995,428 7.04%
NOSH 4,467,509 4,467,509 4,467,509 4,412,046 4,412,046 4,395,027 2,194,453 12.57%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.27% 3.56% -4.51% -14.37% 3.08% 9.51% 8.30% -
ROE 0.75% 2.81% -0.74% -4.33% 0.92% 3.76% 8.35% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.97 72.28 20.26 30.87 27.70 43.38 157.08 -14.82%
EPS 0.76 2.84 -0.73 -4.47 1.00 4.11 11.39 -36.30%
DPS 1.00 1.00 1.00 1.00 1.75 0.87 2.64 -14.93%
NAPS 1.009 1.011 0.995 1.031 1.084 1.093 1.365 -4.90%
Adjusted Per Share Value based on latest NOSH - 4,412,046
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 60.49 72.90 20.30 30.75 27.58 43.00 77.82 -4.10%
EPS 0.76 2.87 -0.73 -4.45 1.00 4.07 5.64 -28.38%
DPS 1.01 1.01 1.00 1.00 1.73 0.87 1.31 -4.24%
NAPS 1.0177 1.0197 0.9972 1.0269 1.0797 1.0834 0.6762 7.04%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.46 0.30 0.395 0.47 0.735 0.72 1.06 -
P/RPS 0.77 0.42 1.95 1.52 2.65 1.66 0.67 2.34%
P/EPS 60.77 10.55 -54.00 -10.53 73.51 17.52 9.30 36.71%
EY 1.65 9.48 -1.85 -9.50 1.36 5.71 10.75 -26.81%
DY 2.17 3.33 2.53 2.13 2.38 1.21 2.49 -2.26%
P/NAPS 0.46 0.30 0.40 0.46 0.68 0.66 0.78 -8.42%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 30/11/22 26/11/21 23/11/20 21/11/19 22/11/18 21/11/17 -
Price 0.44 0.32 0.35 0.465 0.755 0.73 0.975 -
P/RPS 0.73 0.44 1.73 1.51 2.73 1.68 0.62 2.75%
P/EPS 58.12 11.25 -47.85 -10.41 75.51 17.77 8.56 37.58%
EY 1.72 8.89 -2.09 -9.60 1.32 5.63 11.68 -27.32%
DY 2.27 3.13 2.86 2.15 2.32 1.20 2.71 -2.90%
P/NAPS 0.44 0.32 0.35 0.45 0.70 0.67 0.71 -7.66%

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