[MRDIY] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.95%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,893,416 3,907,794 3,620,652 3,373,408 3,197,360 3,259,998 3,480,724 7.74%
PBT 603,177 635,630 538,088 586,407 543,014 566,464 682,728 -7.92%
Tax -154,014 -164,254 -136,084 -154,580 -146,648 -152,616 -183,564 -11.03%
NP 449,162 471,376 402,004 431,827 396,366 413,848 499,164 -6.78%
-
NP to SH 449,162 471,376 402,004 431,827 396,366 413,848 499,164 -6.78%
-
Tax Rate 25.53% 25.84% 25.29% 26.36% 27.01% 26.94% 26.89% -
Total Cost 3,444,253 3,436,418 3,218,648 2,941,581 2,800,993 2,846,150 2,981,560 10.08%
-
Net Worth 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 992,958 1,003,000 21.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 226,240 245,067 175,890 185,208 171,560 175,744 200,851 8.25%
Div Payout % 50.37% 51.99% 43.75% 42.89% 43.28% 42.47% 40.24% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 992,958 1,003,000 21.19%
NOSH 9,427,009 9,426,499 6,283,180 6,280,251 6,276,600 6,276,600 6,276,600 31.11%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.54% 12.06% 11.10% 12.80% 12.40% 12.69% 14.34% -
ROE 33.55% 36.48% 32.05% 37.59% 37.84% 41.68% 49.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.30 41.46 57.64 53.73 50.94 51.94 55.46 -17.82%
EPS 4.76 5.00 6.40 6.88 6.32 6.60 7.96 -28.99%
DPS 2.40 2.60 2.80 2.95 2.73 2.80 3.20 -17.43%
NAPS 0.142 0.1371 0.1997 0.183 0.1669 0.1582 0.1598 -7.56%
Adjusted Per Share Value based on latest NOSH - 6,280,251
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 41.15 41.30 38.26 35.65 33.79 34.45 36.78 7.76%
EPS 4.75 4.98 4.25 4.56 4.19 4.37 5.28 -6.80%
DPS 2.39 2.59 1.86 1.96 1.81 1.86 2.12 8.31%
NAPS 0.1415 0.1366 0.1326 0.1214 0.1107 0.1049 0.106 21.21%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.97 2.07 3.46 3.61 3.90 3.59 4.12 -
P/RPS 4.77 4.99 6.00 6.72 7.66 6.91 7.43 -25.56%
P/EPS 41.34 41.39 54.07 52.49 61.76 54.45 51.81 -13.96%
EY 2.42 2.42 1.85 1.91 1.62 1.84 1.93 16.26%
DY 1.22 1.26 0.81 0.82 0.70 0.78 0.78 34.70%
P/NAPS 13.87 15.10 17.33 19.73 23.37 22.69 25.78 -33.82%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 08/11/22 04/08/22 13/05/22 16/02/22 02/11/21 05/08/21 30/04/21 -
Price 1.98 2.32 3.55 3.79 3.56 3.38 3.99 -
P/RPS 4.79 5.60 6.16 7.05 6.99 6.51 7.19 -23.70%
P/EPS 41.55 46.39 55.47 55.10 56.37 51.26 50.17 -11.80%
EY 2.41 2.16 1.80 1.81 1.77 1.95 1.99 13.60%
DY 1.21 1.12 0.79 0.78 0.77 0.83 0.80 31.73%
P/NAPS 13.94 16.92 17.78 20.71 21.33 21.37 24.97 -32.17%

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