[MRCB] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
26-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 48.49%
YoY- -57.92%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,136,588 2,032,456 1,000,441 1,511,095 1,677,159 2,726,396 2,491,897 3.90%
PBT 143,119 87,357 -174,070 71,408 99,633 248,627 400,955 -15.76%
Tax -94,963 -70,592 -13,511 -38,631 -21,050 -61,597 -76,756 3.60%
NP 48,156 16,765 -187,581 32,777 78,583 187,030 324,199 -27.21%
-
NP to SH 59,289 24,665 -186,587 35,249 83,775 178,640 271,616 -22.39%
-
Tax Rate 66.35% 80.81% - 54.10% 21.13% 24.77% 19.14% -
Total Cost 3,088,432 2,015,691 1,188,022 1,478,318 1,598,576 2,539,366 2,167,698 6.07%
-
Net Worth 4,538,989 4,525,587 4,557,643 4,822,366 4,839,368 4,842,233 2,135,101 13.38%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 44,675 44,675 44,120 44,120 76,838 38,369 57,984 -4.25%
Div Payout % 75.35% 181.13% 0.00% 125.17% 91.72% 21.48% 21.35% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 4,538,989 4,525,587 4,557,643 4,822,366 4,839,368 4,842,233 2,135,101 13.38%
NOSH 4,467,509 4,467,509 4,412,046 4,412,046 4,399,852 4,390,773 2,135,101 13.08%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.54% 0.82% -18.75% 2.17% 4.69% 6.86% 13.01% -
ROE 1.31% 0.55% -4.09% 0.73% 1.73% 3.69% 12.72% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 70.21 45.49 22.68 34.25 38.12 62.10 116.71 -8.11%
EPS 1.33 0.55 -4.23 0.80 1.90 4.07 12.72 -31.35%
DPS 1.00 1.00 1.00 1.00 1.75 0.87 2.72 -15.35%
NAPS 1.016 1.013 1.033 1.093 1.10 1.103 1.00 0.26%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 70.81 45.88 22.59 34.11 37.86 61.55 56.26 3.90%
EPS 1.34 0.56 -4.21 0.80 1.89 4.03 6.13 -22.37%
DPS 1.01 1.01 1.00 1.00 1.73 0.87 1.31 -4.24%
NAPS 1.0247 1.0217 1.0289 1.0887 1.0925 1.0932 0.482 13.38%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.345 0.365 0.46 0.39 0.885 1.01 1.70 -
P/RPS 0.49 0.80 2.03 1.14 2.32 1.63 1.46 -16.62%
P/EPS 26.00 66.11 -10.88 48.82 46.48 24.82 13.36 11.73%
EY 3.85 1.51 -9.19 2.05 2.15 4.03 7.48 -10.47%
DY 2.90 2.74 2.17 2.56 1.98 0.87 1.60 10.41%
P/NAPS 0.34 0.36 0.45 0.36 0.80 0.92 1.70 -23.51%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/05/23 31/05/22 31/05/21 26/06/20 30/05/19 30/05/18 29/05/17 -
Price 0.305 0.36 0.43 0.47 0.93 0.57 1.41 -
P/RPS 0.43 0.79 1.90 1.37 2.44 0.92 1.21 -15.83%
P/EPS 22.98 65.21 -10.17 58.83 48.84 14.01 11.08 12.92%
EY 4.35 1.53 -9.83 1.70 2.05 7.14 9.02 -11.43%
DY 3.28 2.78 2.33 2.13 1.88 1.53 1.93 9.23%
P/NAPS 0.30 0.36 0.42 0.43 0.85 0.52 1.41 -22.72%

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