[MRDIY] YoY 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- -25.31%
YoY- -19.46%
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 CAGR
Revenue 905,163 870,181 534,085 30.18%
PBT 134,522 170,682 82,078 28.02%
Tax -34,021 -45,891 -23,616 20.02%
NP 100,501 124,791 58,462 31.11%
-
NP to SH 100,501 124,791 58,462 31.11%
-
Tax Rate 25.29% 26.89% 28.77% -
Total Cost 804,662 745,390 475,623 30.06%
-
Net Worth 1,254,479 1,003,000 0 -
Dividend
31/03/22 31/03/21 31/03/20 CAGR
Div 43,972 50,212 - -
Div Payout % 43.75% 40.24% - -
Equity
31/03/22 31/03/21 31/03/20 CAGR
Net Worth 1,254,479 1,003,000 0 -
NOSH 6,283,180 6,276,600 999 7830.61%
Ratio Analysis
31/03/22 31/03/21 31/03/20 CAGR
NP Margin 11.10% 14.34% 10.95% -
ROE 8.01% 12.44% 0.00% -
Per Share
31/03/22 31/03/21 31/03/20 CAGR
RPS 14.41 13.86 53,408.72 -98.35%
EPS 1.60 1.99 5,846.22 -98.34%
DPS 0.70 0.80 0.00 -
NAPS 0.1997 0.1598 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,283,180
31/03/22 31/03/21 31/03/20 CAGR
RPS 14.40 13.85 8.50 30.15%
EPS 1.60 1.99 0.93 31.16%
DPS 0.70 0.80 0.00 -
NAPS 0.1996 0.1596 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 CAGR
Date 31/03/22 31/03/21 - -
Price 3.46 4.12 0.00 -
P/RPS 24.01 29.72 0.00 -
P/EPS 216.27 207.22 0.00 -
EY 0.46 0.48 0.00 -
DY 0.20 0.19 0.00 -
P/NAPS 17.33 25.78 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 CAGR
Date 13/05/22 30/04/21 - -
Price 3.55 3.99 0.00 -
P/RPS 24.64 28.78 0.00 -
P/EPS 221.89 200.68 0.00 -
EY 0.45 0.50 0.00 -
DY 0.20 0.20 0.00 -
P/NAPS 17.78 24.97 0.00 -

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 & 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