[MRDIY] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
17-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 10.47%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 3,197,360 3,259,998 3,480,724 2,559,315 2,387,977 2,101,498 2,136,340 30.80%
PBT 543,014 566,464 682,728 457,675 420,253 319,414 328,312 39.81%
Tax -146,648 -152,616 -183,564 -120,514 -115,057 -88,528 -94,464 34.03%
NP 396,366 413,848 499,164 337,161 305,196 230,886 233,848 42.11%
-
NP to SH 396,366 413,848 499,164 337,161 305,196 230,886 233,848 42.11%
-
Tax Rate 27.01% 26.94% 26.89% 26.33% 27.38% 27.72% 28.77% -
Total Cost 2,800,993 2,846,150 2,981,560 2,222,154 2,082,781 1,870,612 1,902,492 29.38%
-
Net Worth 1,047,564 992,958 1,003,000 876,840 519,323 0 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 171,560 175,744 200,851 3,138,345,848 4,058,799,841 - - -
Div Payout % 43.28% 42.47% 40.24% 930,815.20% 1,329,899.40% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,047,564 992,958 1,003,000 876,840 519,323 0 0 -
NOSH 6,276,600 6,276,600 6,276,600 6,276,600 6,088,200 999 999 33768.47%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.40% 12.69% 14.34% 13.17% 12.78% 10.99% 10.95% -
ROE 37.84% 41.68% 49.77% 38.45% 58.77% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.94 51.94 55.46 40.78 39.22 210,150.02 213,634.86 -99.61%
EPS 6.32 6.60 7.96 5.37 5.01 23,088.62 23,384.88 -99.57%
DPS 2.73 2.80 3.20 50,000.73 66,666.66 0.00 0.00 -
NAPS 0.1669 0.1582 0.1598 0.1397 0.0853 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.80 34.47 36.80 27.06 25.25 22.22 22.59 30.78%
EPS 4.19 4.38 5.28 3.56 3.23 2.44 2.47 42.19%
DPS 1.81 1.86 2.12 33,179.25 42,910.48 0.00 0.00 -
NAPS 0.1108 0.105 0.106 0.0927 0.0549 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 - - - -
Price 3.90 3.59 4.12 3.12 0.00 0.00 0.00 -
P/RPS 7.66 6.91 7.43 7.65 0.00 0.00 0.00 -
P/EPS 61.76 54.45 51.81 58.08 0.00 0.00 0.00 -
EY 1.62 1.84 1.93 1.72 0.00 0.00 0.00 -
DY 0.70 0.78 0.78 16,025.88 0.00 0.00 0.00 -
P/NAPS 23.37 22.69 25.78 22.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 02/11/21 05/08/21 30/04/21 17/02/21 05/11/20 - - -
Price 3.56 3.38 3.99 3.41 1.88 0.00 0.00 -
P/RPS 6.99 6.51 7.19 8.36 4.79 0.00 0.00 -
P/EPS 56.37 51.26 50.17 63.48 37.50 0.00 0.00 -
EY 1.77 1.95 1.99 1.58 2.67 0.00 0.00 -
DY 0.77 0.83 0.80 14,662.97 35,460.99 0.00 0.00 -
P/NAPS 21.33 21.37 24.97 24.41 22.04 0.00 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