[MRDIY] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 27.99%
YoY- 16.58%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,146,718 1,066,532 1,099,638 1,046,401 1,065,780 966,165 1,048,734 6.11%
PBT 212,266 167,060 201,281 172,566 188,982 134,568 183,293 10.24%
Tax -53,632 -43,113 -50,957 -44,796 -52,905 -33,384 -48,106 7.49%
NP 158,634 123,947 150,324 127,770 136,077 101,184 135,187 11.21%
-
NP to SH 158,634 123,947 150,324 127,770 136,077 101,184 135,187 11.21%
-
Tax Rate 25.27% 25.81% 25.32% 25.96% 27.99% 24.81% 26.25% -
Total Cost 988,084 942,585 949,314 918,631 929,703 864,981 913,547 5.35%
-
Net Worth 1,744,746 1,657,187 1,602,726 1,507,246 1,432,208 1,338,592 1,292,258 22.09%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 94,412 75,498 75,466 56,592 56,571 47,133 56,553 40.59%
Div Payout % 59.52% 60.91% 50.20% 44.29% 41.57% 46.58% 41.83% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,744,746 1,657,187 1,602,726 1,507,246 1,432,208 1,338,592 1,292,258 22.09%
NOSH 9,442,691 9,440,107 9,433,790 9,432,874 9,430,754 9,427,009 9,426,499 0.11%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 13.83% 11.62% 13.67% 12.21% 12.77% 10.47% 12.89% -
ROE 9.09% 7.48% 9.38% 8.48% 9.50% 7.56% 10.46% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 12.15 11.30 11.66 11.09 11.30 10.25 11.13 6.00%
EPS 1.68 1.31 1.59 1.35 1.44 1.07 1.43 11.30%
DPS 1.00 0.80 0.80 0.60 0.60 0.50 0.60 40.44%
NAPS 0.1848 0.1756 0.1699 0.1598 0.1519 0.142 0.1371 21.95%
Adjusted Per Share Value based on latest NOSH - 9,442,691
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 12.14 11.29 11.64 11.08 11.28 10.23 11.10 6.13%
EPS 1.68 1.31 1.59 1.35 1.44 1.07 1.43 11.30%
DPS 1.00 0.80 0.80 0.60 0.60 0.50 0.60 40.44%
NAPS 0.1847 0.1754 0.1696 0.1595 0.1516 0.1417 0.1368 22.09%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.45 1.51 1.59 1.55 2.00 1.97 2.07 -
P/RPS 11.94 13.36 13.64 13.97 17.69 19.22 18.60 -25.52%
P/EPS 86.30 114.97 99.78 114.42 138.58 183.53 144.33 -28.95%
EY 1.16 0.87 1.00 0.87 0.72 0.54 0.69 41.25%
DY 0.69 0.53 0.50 0.39 0.30 0.25 0.29 77.94%
P/NAPS 7.85 8.60 9.36 9.70 13.17 13.87 15.10 -35.26%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 20/11/23 09/08/23 11/05/23 14/02/23 08/11/22 04/08/22 -
Price 1.53 1.61 1.43 1.59 1.75 1.98 2.32 -
P/RPS 12.60 14.25 12.27 14.33 15.48 19.32 20.85 -28.45%
P/EPS 91.06 122.58 89.74 117.38 121.26 184.46 161.76 -31.75%
EY 1.10 0.82 1.11 0.85 0.82 0.54 0.62 46.40%
DY 0.65 0.50 0.56 0.38 0.34 0.25 0.26 83.89%
P/NAPS 8.28 9.17 8.42 9.95 11.52 13.94 16.92 -37.81%

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