[MRCB] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 599,347 742,241 833,939 860,019 700,389 810,714 858,113 -21.33% QoQ % -19.25% -11.00% -3.03% 22.79% -13.61% -5.52% - Horiz. % 69.84% 86.50% 97.18% 100.22% 81.62% 94.48% 100.00%
PBT 15,299 20,550 37,748 56,720 28,101 31,767 123,910 -75.30% QoQ % -25.55% -45.56% -33.45% 101.84% -11.54% -74.36% - Horiz. % 12.35% 16.58% 30.46% 45.78% 22.68% 25.64% 100.00%
Tax -4,370 -11,970 -24,636 -41,215 -17,142 -17,796 -49,456 -80.25% QoQ % 63.49% 51.41% 40.23% -140.43% 3.67% 64.02% - Horiz. % 8.84% 24.20% 49.81% 83.34% 34.66% 35.98% 100.00%
NP 10,929 8,580 13,112 15,505 10,959 13,971 74,454 -72.27% QoQ % 27.38% -34.56% -15.43% 41.48% -21.56% -81.24% - Horiz. % 14.68% 11.52% 17.61% 20.82% 14.72% 18.76% 100.00%
NP to SH 10,868 8,473 13,018 23,695 14,103 14,033 75,205 -72.56% QoQ % 28.27% -34.91% -45.06% 68.01% 0.50% -81.34% - Horiz. % 14.45% 11.27% 17.31% 31.51% 18.75% 18.66% 100.00%
Tax Rate 28.56 % 58.25 % 65.26 % 72.66 % 61.00 % 56.02 % 39.91 % -20.04% QoQ % -50.97% -10.74% -10.18% 19.11% 8.89% 40.37% - Horiz. % 71.56% 145.95% 163.52% 182.06% 152.84% 140.37% 100.00%
Total Cost 588,418 733,661 820,827 844,514 689,430 796,743 783,659 -17.43% QoQ % -19.80% -10.62% -2.80% 22.49% -13.47% 1.67% - Horiz. % 75.09% 93.62% 104.74% 107.77% 87.98% 101.67% 100.00%
Net Worth 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 4,512,184 -0.07% QoQ % -0.69% 0.20% 0.30% 0.50% -0.69% 0.30% - Horiz. % 99.90% 100.59% 100.40% 100.10% 99.60% 100.30% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 44,675 - - - 44,675 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 343.18 % - % - % - % 59.40 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 577.74% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 4,507,716 4,538,989 4,530,054 4,516,652 4,494,314 4,525,587 4,512,184 -0.07% QoQ % -0.69% 0.20% 0.30% 0.50% -0.69% 0.30% - Horiz. % 99.90% 100.59% 100.40% 100.10% 99.60% 100.30% 100.00%
NOSH 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 4,467,509 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.82 % 1.16 % 1.57 % 1.80 % 1.56 % 1.72 % 8.68 % -64.81% QoQ % 56.90% -26.11% -12.78% 15.38% -9.30% -80.18% - Horiz. % 20.97% 13.36% 18.09% 20.74% 17.97% 19.82% 100.00%
ROE 0.24 % 0.19 % 0.29 % 0.52 % 0.31 % 0.31 % 1.67 % -72.66% QoQ % 26.32% -34.48% -44.23% 67.74% 0.00% -81.44% - Horiz. % 14.37% 11.38% 17.37% 31.14% 18.56% 18.56% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.42 16.61 18.67 19.25 15.68 18.15 19.21 -21.32% QoQ % -19.21% -11.03% -3.01% 22.77% -13.61% -5.52% - Horiz. % 69.86% 86.47% 97.19% 100.21% 81.62% 94.48% 100.00%
EPS 0.24 0.19 0.29 0.53 0.32 0.31 1.68 -72.77% QoQ % 26.32% -34.48% -45.28% 65.62% 3.23% -81.55% - Horiz. % 14.29% 11.31% 17.26% 31.55% 19.05% 18.45% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0090 1.0160 1.0140 1.0110 1.0060 1.0130 1.0100 -0.07% QoQ % -0.69% 0.20% 0.30% 0.50% -0.69% 0.30% - Horiz. % 99.90% 100.59% 100.40% 100.10% 99.60% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,467,509 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 13.42 16.61 18.67 19.25 15.68 18.15 19.21 -21.32% QoQ % -19.21% -11.03% -3.01% 22.77% -13.61% -5.52% - Horiz. % 69.86% 86.47% 97.19% 100.21% 81.62% 94.48% 100.00%
EPS 0.24 0.19 0.29 0.53 0.32 0.31 1.68 -72.77% QoQ % 26.32% -34.48% -45.28% 65.62% 3.23% -81.55% - Horiz. % 14.29% 11.31% 17.26% 31.55% 19.05% 18.45% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0090 1.0160 1.0140 1.0110 1.0060 1.0130 1.0100 -0.07% QoQ % -0.69% 0.20% 0.30% 0.50% -0.69% 0.30% - Horiz. % 99.90% 100.59% 100.40% 100.10% 99.60% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.3050 0.3450 0.2950 0.3000 0.3500 0.3650 0.3550 -
P/RPS 2.27 2.08 1.58 1.56 2.23 2.01 1.85 14.66% QoQ % 9.13% 31.65% 1.28% -30.04% 10.95% 8.65% - Horiz. % 122.70% 112.43% 85.41% 84.32% 120.54% 108.65% 100.00%
P/EPS 125.38 181.91 101.24 56.56 110.87 116.20 21.09 229.24% QoQ % -31.08% 79.68% 79.00% -48.99% -4.59% 450.97% - Horiz. % 594.50% 862.54% 480.04% 268.18% 525.70% 550.97% 100.00%
EY 0.80 0.55 0.99 1.77 0.90 0.86 4.74 -69.56% QoQ % 45.45% -44.44% -44.07% 96.67% 4.65% -81.86% - Horiz. % 16.88% 11.60% 20.89% 37.34% 18.99% 18.14% 100.00%
DY 0.00 0.00 3.39 0.00 0.00 0.00 2.82 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 120.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.30 0.34 0.29 0.30 0.35 0.36 0.35 -9.79% QoQ % -11.76% 17.24% -3.33% -14.29% -2.78% 2.86% - Horiz. % 85.71% 97.14% 82.86% 85.71% 100.00% 102.86% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date - - 20/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.4500 0.3050 0.3250 0.3200 0.3500 0.3600 0.3550 -
P/RPS 3.35 1.84 1.74 1.66 2.23 1.98 1.85 48.73% QoQ % 82.07% 5.75% 4.82% -25.56% 12.63% 7.03% - Horiz. % 181.08% 99.46% 94.05% 89.73% 120.54% 107.03% 100.00%
P/EPS 184.98 160.82 111.53 60.33 110.87 114.61 21.09 327.00% QoQ % 15.02% 44.19% 84.87% -45.58% -3.26% 443.43% - Horiz. % 877.10% 762.54% 528.83% 286.06% 525.70% 543.43% 100.00%
EY 0.54 0.62 0.90 1.66 0.90 0.87 4.74 -76.59% QoQ % -12.90% -31.11% -45.78% 84.44% 3.45% -81.65% - Horiz. % 11.39% 13.08% 18.99% 35.02% 18.99% 18.35% 100.00%
DY 0.00 0.00 3.08 0.00 0.00 0.00 2.82 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 109.22% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.30 0.32 0.32 0.35 0.36 0.35 18.29% QoQ % 50.00% -6.25% 0.00% -8.57% -2.78% 2.86% - Horiz. % 128.57% 85.71% 91.43% 91.43% 100.00% 102.86% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
FY2022 3rd qtr Bursa report (21112022).pdf 
