[MRDIY] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Announcement Date
13-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -6.91%
YoY- -19.46%
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,985,842 3,893,416 3,907,794 3,620,652 3,373,408 3,197,360 3,259,998 14.29%
PBT 641,365 603,177 635,630 538,088 586,407 543,014 566,464 8.60%
Tax -168,416 -154,014 -164,254 -136,084 -154,580 -146,648 -152,616 6.76%
NP 472,949 449,162 471,376 402,004 431,827 396,366 413,848 9.28%
-
NP to SH 472,949 449,162 471,376 402,004 431,827 396,366 413,848 9.28%
-
Tax Rate 26.26% 25.53% 25.84% 25.29% 26.36% 27.01% 26.94% -
Total Cost 3,512,893 3,444,253 3,436,418 3,218,648 2,941,581 2,800,993 2,846,150 15.01%
-
Net Worth 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 992,958 27.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 226,287 226,240 245,067 175,890 185,208 171,560 175,744 18.30%
Div Payout % 47.85% 50.37% 51.99% 43.75% 42.89% 43.28% 42.47% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 992,958 27.57%
NOSH 9,430,754 9,427,009 9,426,499 6,283,180 6,280,251 6,276,600 6,276,600 31.08%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 11.87% 11.54% 12.06% 11.10% 12.80% 12.40% 12.69% -
ROE 33.02% 33.55% 36.48% 32.05% 37.59% 37.84% 41.68% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.27 41.30 41.46 57.64 53.73 50.94 51.94 -12.79%
EPS 5.02 4.76 5.00 6.40 6.88 6.32 6.60 -16.63%
DPS 2.40 2.40 2.60 2.80 2.95 2.73 2.80 -9.74%
NAPS 0.1519 0.142 0.1371 0.1997 0.183 0.1669 0.1582 -2.66%
Adjusted Per Share Value based on latest NOSH - 6,283,180
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 42.12 41.15 41.30 38.26 35.65 33.79 34.45 14.29%
EPS 5.00 4.75 4.98 4.25 4.56 4.19 4.37 9.36%
DPS 2.39 2.39 2.59 1.86 1.96 1.81 1.86 18.13%
NAPS 0.1514 0.1415 0.1366 0.1326 0.1214 0.1107 0.1049 27.62%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.00 1.97 2.07 3.46 3.61 3.90 3.59 -
P/RPS 4.73 4.77 4.99 6.00 6.72 7.66 6.91 -22.27%
P/EPS 39.87 41.34 41.39 54.07 52.49 61.76 54.45 -18.71%
EY 2.51 2.42 2.42 1.85 1.91 1.62 1.84 22.93%
DY 1.20 1.22 1.26 0.81 0.82 0.70 0.78 33.16%
P/NAPS 13.17 13.87 15.10 17.33 19.73 23.37 22.69 -30.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 14/02/23 08/11/22 04/08/22 13/05/22 16/02/22 02/11/21 05/08/21 -
Price 1.75 1.98 2.32 3.55 3.79 3.56 3.38 -
P/RPS 4.14 4.79 5.60 6.16 7.05 6.99 6.51 -25.98%
P/EPS 34.89 41.55 46.39 55.47 55.10 56.37 51.26 -22.56%
EY 2.87 2.41 2.16 1.80 1.81 1.77 1.95 29.29%
DY 1.37 1.21 1.12 0.79 0.78 0.77 0.83 39.53%
P/NAPS 11.52 13.94 16.92 17.78 20.71 21.33 21.37 -33.68%

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