[MRDIY] YoY Quarter Result on 2022-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 30/06/22 30/06/21 30/06/20 - - - CAGR
Revenue 1,099,638 1,048,734 759,818 516,664 - - - 28.63% YoY % 4.85% 38.02% 47.06% - - - - Horiz. % 212.83% 202.98% 147.06% 100.00% - - -
PBT 201,281 183,293 112,551 77,629 - - - 37.38% YoY % 9.81% 62.85% 44.99% - - - - Horiz. % 259.29% 236.11% 144.99% 100.00% - - -
Tax -50,957 -48,106 -30,417 -20,648 - - - 35.14% YoY % -5.93% -58.15% -47.31% - - - - Horiz. % 246.79% 232.98% 147.31% 100.00% - - -
NP 150,324 135,187 82,134 56,981 - - - 38.18% YoY % 11.20% 64.59% 44.14% - - - - Horiz. % 263.81% 237.25% 144.14% 100.00% - - -
NP to SH 150,324 135,187 82,134 56,981 - - - 38.18% YoY % 11.20% 64.59% 44.14% - - - - Horiz. % 263.81% 237.25% 144.14% 100.00% - - -
Tax Rate 25.32 % 26.25 % 27.03 % 26.60 % - % - % - % -1.63% YoY % -3.54% -2.89% 1.62% - - - - Horiz. % 95.19% 98.68% 101.62% 100.00% - - -
Total Cost 949,314 913,547 677,684 459,683 - - - 27.35% YoY % 3.92% 34.80% 47.42% - - - - Horiz. % 206.51% 198.73% 147.42% 100.00% - - -
Net Worth 1,602,726 1,292,258 992,958 - - - - - YoY % 24.03% 30.14% 0.00% - - - - Horiz. % 161.41% 130.14% 100.00% - - - -
Dividend 30/06/23 30/06/22 30/06/21 30/06/20 - - - CAGR
Div 75,466 56,553 37,659 - - - - - YoY % 33.44% 50.17% 0.00% - - - - Horiz. % 200.39% 150.17% 100.00% - - - -
Div Payout % 50.20 % 41.83 % 45.85 % - % - % - % - % - YoY % 20.01% -8.77% 0.00% - - - - Horiz. % 109.49% 91.23% 100.00% - - - -
Equity 30/06/23 30/06/22 30/06/21 30/06/20 - - - CAGR
Net Worth 1,602,726 1,292,258 992,958 - - - - - YoY % 24.03% 30.14% 0.00% - - - - Horiz. % 161.41% 130.14% 100.00% - - - -
NOSH 9,433,351 9,425,664 6,276,600 1,000 - - - 2,012.95% YoY % 0.08% 50.17% 627,558.12% - - - - Horiz. % 943,332.25% 942,563.56% 627,658.12% 100.00% - - -
Ratio Analysis 30/06/23 30/06/22 30/06/21 30/06/20 - - - CAGR
NP Margin 13.67 % 12.89 % 10.81 % 11.03 % - % - % - % 7.41% YoY % 6.05% 19.24% -1.99% - - - - Horiz. % 123.93% 116.86% 98.01% 100.00% - - -
ROE 9.38 % 10.46 % 8.27 % - % - % - % - % - YoY % -10.33% 26.48% 0.00% - - - - Horiz. % 113.42% 126.48% 100.00% - - - -
Per Share 30/06/23 30/06/22 30/06/21 30/06/20 - - - CAGR
RPS 11.66 11.13 12.11 51,666.25 - - - -93.91% YoY % 4.76% -8.09% -99.98% - - - - Horiz. % 0.02% 0.02% 0.02% 100.00% - - -
EPS 1.59 1.43 1.31 5,698.08 - - - -93.47% YoY % 11.19% 9.16% -99.98% - - - - Horiz. % 0.03% 0.03% 0.02% 100.00% - - -
DPS 0.80 0.60 0.60 0.00 - - - - YoY % 33.33% 0.00% 0.00% - - - - Horiz. % 133.33% 100.00% 100.00% - - - -
NAPS 0.1699 0.1371 0.1582 - - - - - YoY % 23.92% -13.34% 0.00% - - - - Horiz. % 107.40% 86.66% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 9,448,150 30/06/23 30/06/22 30/06/21 30/06/20 - - - CAGR
RPS 11.64 11.10 8.04 5.47 - - - 28.62% YoY % 4.86% 38.06% 46.98% - - - - Horiz. % 212.80% 202.93% 146.98% 100.00% - - -
EPS 1.59 1.43 0.87 0.60 - - - 38.38% YoY % 11.19% 64.37% 45.00% - - - - Horiz. % 265.00% 238.33% 145.00% 100.00% - - -
DPS 0.80 0.60 0.40 0.00 - - - - YoY % 33.33% 50.00% 0.00% - - - - Horiz. % 200.00% 150.00% 100.00% - - - -
NAPS 0.1696 0.1368 0.1051 - - - - - YoY % 23.98% 30.16% 0.00% - - - - Horiz. % 161.37% 130.16% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 30/06/23 30/06/22 30/06/21 30/06/20 - - - CAGR
Date 30/06/23 30/06/22 30/06/21 - - - - -
Price 1.5900 2.0700 3.5900 0.0000 - - - -
P/RPS 13.64 18.60 29.66 0.00 - - - - YoY % -26.67% -37.29% 0.00% - - - - Horiz. % 45.99% 62.71% 100.00% - - - -
P/EPS 99.78 144.33 274.34 0.00 - - - - YoY % -30.87% -47.39% 0.00% - - - - Horiz. % 36.37% 52.61% 100.00% - - - -
EY 1.00 0.69 0.36 0.00 - - - - YoY % 44.93% 91.67% 0.00% - - - - Horiz. % 277.78% 191.67% 100.00% - - - -
DY 0.50 0.29 0.17 0.00 - - - - YoY % 72.41% 70.59% 0.00% - - - - Horiz. % 294.12% 170.59% 100.00% - - - -
P/NAPS 9.36 15.10 22.69 0.00 - - - - YoY % -38.01% -33.45% 0.00% - - - - Horiz. % 41.25% 66.55% 100.00% - - - -
Price Multiplier on Announcement Date 30/06/23 30/06/22 30/06/21 30/06/20 - - - CAGR
Date 09/08/23 04/08/22 05/08/21 - - - - -
Price 1.4300 2.3200 3.3800 0.0000 - - - -
P/RPS 12.27 20.85 27.92 0.00 - - - - YoY % -41.15% -25.32% 0.00% - - - - Horiz. % 43.95% 74.68% 100.00% - - - -
P/EPS 89.74 161.76 258.30 0.00 - - - - YoY % -44.52% -37.38% 0.00% - - - - Horiz. % 34.74% 62.62% 100.00% - - - -
EY 1.11 0.62 0.39 0.00 - - - - YoY % 79.03% 58.97% 0.00% - - - - Horiz. % 284.62% 158.97% 100.00% - - - -
DY 0.56 0.26 0.18 0.00 - - - - YoY % 115.38% 44.44% 0.00% - - - - Horiz. % 311.11% 144.44% 100.00% - - - -
P/NAPS 8.42 16.92 21.37 0.00 - - - - YoY % -50.24% -20.82% 0.00% - - - - Horiz. % 39.40% 79.18% 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
Bursa Announcement DIYQ22022.pdf 
