[MRDIY] QoQ Cumulative Quarter Result on 31-Mar-2024 [#1]

Announcement Date
09-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -74.16%
YoY- 13.39%
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 3,474,353 2,339,279 1,143,051 4,359,289 3,212,571 2,146,039 1,046,401 122.07%
PBT 567,524 403,000 195,108 753,173 540,907 373,847 172,566 120.67%
Tax -145,785 -102,908 -50,226 -192,498 -138,866 -95,753 -44,796 119.13%
NP 421,739 300,092 144,882 560,675 402,041 278,094 127,770 121.20%
-
NP to SH 421,739 300,092 144,882 560,675 402,041 278,094 127,770 121.20%
-
Tax Rate 25.69% 25.54% 25.74% 25.56% 25.67% 25.61% 25.96% -
Total Cost 3,052,614 2,039,187 998,169 3,798,614 2,810,530 1,867,945 918,631 122.19%
-
Net Worth 1,875,593 1,864,397 1,800,331 1,744,746 1,657,187 1,602,726 1,507,246 15.64%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 302,515 207,890 94,456 302,120 207,620 132,066 56,592 204.79%
Div Payout % 71.73% 69.28% 65.20% 53.89% 51.64% 47.49% 44.29% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,875,593 1,864,397 1,800,331 1,744,746 1,657,187 1,602,726 1,507,246 15.64%
NOSH 9,454,780 9,451,762 9,447,420 9,442,691 9,440,107 9,433,790 9,432,874 0.15%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 12.14% 12.83% 12.68% 12.86% 12.51% 12.96% 12.21% -
ROE 22.49% 16.10% 8.05% 32.14% 24.26% 17.35% 8.48% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 36.75 24.76 12.10 46.17 34.04 22.75 11.09 121.78%
EPS 4.46 3.18 1.53 5.94 4.26 2.95 1.35 121.33%
DPS 3.20 2.20 1.00 3.20 2.20 1.40 0.60 204.32%
NAPS 0.1984 0.1973 0.1906 0.1848 0.1756 0.1699 0.1598 15.47%
Adjusted Per Share Value based on latest NOSH - 9,447,420
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 36.72 24.72 12.08 46.07 33.95 22.68 11.06 122.06%
EPS 4.46 3.17 1.53 5.93 4.25 2.94 1.35 121.33%
DPS 3.20 2.20 1.00 3.19 2.19 1.40 0.60 204.32%
NAPS 0.1982 0.197 0.1903 0.1844 0.1751 0.1694 0.1593 15.63%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 2.12 1.94 1.49 1.45 1.51 1.59 1.55 -
P/RPS 5.77 7.84 12.31 3.14 4.44 6.99 13.97 -44.44%
P/EPS 47.52 61.09 97.14 24.42 35.44 53.94 114.42 -44.24%
EY 2.10 1.64 1.03 4.10 2.82 1.85 0.87 79.65%
DY 1.51 1.13 0.67 2.21 1.46 0.88 0.39 145.96%
P/NAPS 10.69 9.83 7.82 7.85 8.60 9.36 9.70 6.67%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 14/11/24 13/08/24 09/05/24 23/02/24 20/11/23 09/08/23 11/05/23 -
Price 2.10 2.10 1.79 1.53 1.61 1.43 1.59 -
P/RPS 5.71 8.48 14.79 3.31 4.73 6.29 14.33 -45.75%
P/EPS 47.07 66.13 116.70 25.76 37.79 48.51 117.38 -45.53%
EY 2.12 1.51 0.86 3.88 2.65 2.06 0.85 83.60%
DY 1.52 1.05 0.56 2.09 1.37 0.98 0.38 151.34%
P/NAPS 10.58 10.64 9.39 8.28 9.17 8.42 9.95 4.16%

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