[MRCB] YoY Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 742,241 810,714 226,709 425,752 234,050 427,596 519,840 6.11% YoY % -8.45% 257.60% -46.75% 81.91% -45.26% -17.74% - Horiz. % 142.78% 155.95% 43.61% 81.90% 45.02% 82.26% 100.00%
PBT 20,550 31,767 5,714 26,868 8,415 30,559 26,979 -4.43% YoY % -35.31% 455.95% -78.73% 219.29% -72.46% 13.27% - Horiz. % 76.17% 117.75% 21.18% 99.59% 31.19% 113.27% 100.00%
Tax -11,970 -17,796 -1,790 -11,229 -6,861 -4,933 -8,417 6.04% YoY % 32.74% -894.19% 84.06% -63.66% -39.08% 41.39% - Horiz. % 142.21% 211.43% 21.27% 133.41% 81.51% 58.61% 100.00%
NP 8,580 13,971 3,924 15,639 1,554 25,626 18,562 -12.06% YoY % -38.59% 256.04% -74.91% 906.37% -93.94% 38.06% - Horiz. % 46.22% 75.27% 21.14% 84.25% 8.37% 138.06% 100.00%
NP to SH 8,473 14,033 5,201 15,645 4,135 21,527 8,638 -0.32% YoY % -39.62% 169.81% -66.76% 278.36% -80.79% 149.21% - Horiz. % 98.09% 162.46% 60.21% 181.12% 47.87% 249.21% 100.00%
Tax Rate 58.25 % 56.02 % 31.33 % 41.79 % 81.53 % 16.14 % 31.20 % 10.96% YoY % 3.98% 78.81% -25.03% -48.74% 405.14% -48.27% - Horiz. % 186.70% 179.55% 100.42% 133.94% 261.31% 51.73% 100.00%
Total Cost 733,661 796,743 222,785 410,113 232,496 401,970 501,278 6.55% YoY % -7.92% 257.63% -45.68% 76.40% -42.16% -19.81% - Horiz. % 146.36% 158.94% 44.44% 81.81% 46.38% 80.19% 100.00%
Net Worth 4,538,989 4,525,587 4,557,643 4,822,366 4,839,368 4,842,233 2,135,101 13.39% YoY % 0.30% -0.70% -5.49% -0.35% -0.06% 126.79% - Horiz. % 212.59% 211.96% 213.46% 225.86% 226.66% 226.79% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 13.39% YoY % 0.30% -0.70% -5.49% -0.35% -0.06% 126.79% - Horiz. % 212.59% 211.96% 213.46% 225.86% 226.66% 226.79% 100.00%
NOSH 4,467,509 4,467,509 4,412,046 4,412,046 4,399,426 4,390,057 2,135,101 13.09% YoY % 0.00% 1.26% 0.00% 0.29% 0.21% 105.61% - Horiz. % 209.24% 209.24% 206.64% 206.64% 206.05% 205.61% 100.00%
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 1.16 % 1.72 % 1.73 % 3.67 % 0.66 % 5.99 % 3.57 % -17.08% YoY % -32.56% -0.58% -52.86% 456.06% -88.98% 67.79% - Horiz. % 32.49% 48.18% 48.46% 102.80% 18.49% 167.79% 100.00%
ROE 0.19 % 0.31 % 0.11 % 0.32 % 0.09 % 0.44 % 0.40 % -11.66% YoY % -38.71% 181.82% -65.62% 255.56% -79.55% 10.00% - Horiz. % 47.50% 77.50% 27.50% 80.00% 22.50% 110.00% 100.00%
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 16.61 18.15 5.14 9.65 5.32 9.74 24.35 -6.17% YoY % -8.48% 253.11% -46.74% 81.39% -45.38% -60.00% - Horiz. % 68.21% 74.54% 21.11% 39.63% 21.85% 40.00% 100.00%
EPS 0.19 0.31 0.12 0.35 0.09 0.49 0.40 -11.66% YoY % -38.71% 158.33% -65.71% 288.89% -81.63% 22.50% - Horiz. % 47.50% 77.50% 30.00% 87.50% 22.50% 122.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0160 1.0130 1.0330 1.0930 1.1000 1.1030 1.0000 0.26% YoY % 0.30% -1.94% -5.49% -0.64% -0.27% 10.30% - Horiz. % 101.60% 101.30% 103.30% 109.30% 110.00% 110.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,467,509 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 16.61 18.15 5.07 9.53 5.24 9.57 11.64 6.10% YoY % -8.48% 257.99% -46.80% 81.87% -45.25% -17.78% - Horiz. % 142.70% 155.93% 43.56% 81.87% 45.02% 82.22% 100.00%
EPS 0.19 0.31 0.12 0.35 0.09 0.48 0.19 - YoY % -38.71% 158.33% -65.71% 288.89% -81.25% 152.63% - Horiz. % 100.00% 163.16% 63.16% 184.21% 47.37% 252.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0160 1.0130 1.0202 1.0794 1.0832 1.0839 0.4779 13.39% YoY % 0.30% -0.71% -5.48% -0.35% -0.06% 126.80% - Horiz. % 212.60% 211.97% 213.48% 225.86% 226.66% 226.80% 100.00%
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 0.3450 0.3650 0.4600 0.3900 0.8850 1.0100 1.7000 -
P/RPS 2.08 2.01 8.95 4.04 16.64 10.37 6.98 -18.27% YoY % 3.48% -77.54% 121.53% -75.72% 60.46% 48.57% - Horiz. % 29.80% 28.80% 128.22% 57.88% 238.40% 148.57% 100.00%
P/EPS 181.91 116.20 390.22 109.98 941.59 205.97 420.20 -13.02% YoY % 56.55% -70.22% 254.81% -88.32% 357.15% -50.98% - Horiz. % 43.29% 27.65% 92.87% 26.17% 224.08% 49.02% 100.00%
EY 0.55 0.86 0.26 0.91 0.11 0.49 0.24 14.81% YoY % -36.05% 230.77% -71.43% 727.27% -77.55% 104.17% - Horiz. % 229.17% 358.33% 108.33% 379.17% 45.83% 204.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.34 0.36 0.45 0.36 0.80 0.92 1.70 -23.52% YoY % -5.56% -20.00% 25.00% -55.00% -13.04% -45.88% - Horiz. % 20.00% 21.18% 26.47% 21.18% 47.06% 54.12% 100.00%
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 - 31/05/22 - 26/06/20 30/05/19 30/05/18 29/05/17 -
Price 0.3050 0.3600 0.4300 0.4700 0.9300 0.5700 1.4100 -
P/RPS 1.84 1.98 8.37 4.87 17.48 5.85 5.79 -17.38% YoY % -7.07% -76.34% 71.87% -72.14% 198.80% 1.04% - Horiz. % 31.78% 34.20% 144.56% 84.11% 301.90% 101.04% 100.00%
P/EPS 160.82 114.61 364.77 132.54 989.47 116.24 348.52 -12.09% YoY % 40.32% -68.58% 175.22% -86.60% 751.23% -66.65% - Horiz. % 46.14% 32.88% 104.66% 38.03% 283.91% 33.35% 100.00%
EY 0.62 0.87 0.27 0.75 0.10 0.86 0.29 13.49% YoY % -28.74% 222.22% -64.00% 650.00% -88.37% 196.55% - Horiz. % 213.79% 300.00% 93.10% 258.62% 34.48% 296.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.30 0.36 0.42 0.43 0.85 0.52 1.41 -22.73% YoY % -16.67% -14.29% -2.33% -49.41% 63.46% -63.12% - Horiz. % 21.28% 25.53% 29.79% 30.50% 60.28% 36.88% 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 1st qtr Bursa report_Final.pdf 
