[MRDIY] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 97.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 870,181 2,559,315 1,790,983 1,050,749 534,085 2,275,587 1,658,456 -34.92%
PBT 170,682 457,675 315,190 159,707 82,078 437,733 310,643 -32.89%
Tax -45,891 -120,514 -86,293 -44,264 -23,616 -120,165 -83,963 -33.12%
NP 124,791 337,161 228,897 115,443 58,462 317,568 226,680 -32.80%
-
NP to SH 124,791 337,161 228,897 115,443 58,462 317,568 226,680 -32.80%
-
Tax Rate 26.89% 26.33% 27.38% 27.72% 28.77% 27.45% 27.03% -
Total Cost 745,390 2,222,154 1,562,086 935,306 475,623 1,958,019 1,431,776 -35.25%
-
Net Worth 1,003,000 876,840 519,323 0 0 340,161 0 -
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 50,212 3,138,345,848 3,044,100,000 - - 3,138,023,750 3,046,774,170 -99.93%
Div Payout % 40.24% 930,815.20% 1,329,899.50% - - 988,142.30% 1,344,086.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,003,000 876,840 519,323 0 0 340,161 0 -
NOSH 6,276,600 6,276,600 6,088,200 999 999 6,276,047 6,093,548 1.99%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 14.34% 13.17% 12.78% 10.99% 10.95% 13.96% 13.67% -
ROE 12.44% 38.45% 44.08% 0.00% 0.00% 93.36% 0.00% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 13.86 40.78 29.42 105,075.01 53,408.72 36.26 27.22 -36.20%
EPS 1.99 5.37 3.76 11,544.31 5,846.22 5.06 3.72 -34.07%
DPS 0.80 50,000.73 50,000.00 0.00 0.00 50,000.00 50,000.00 -99.93%
NAPS 0.1598 0.1397 0.0853 0.00 0.00 0.0542 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 9.20 27.06 18.93 11.11 5.65 24.06 17.53 -34.91%
EPS 1.32 3.56 2.42 1.22 0.62 3.36 2.40 -32.84%
DPS 0.53 33,179.25 32,182.87 0.00 0.00 33,175.84 32,211.14 -99.93%
NAPS 0.106 0.0927 0.0549 0.00 0.00 0.036 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 - - - - - -
Price 4.12 3.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 29.72 7.65 0.00 0.00 0.00 0.00 0.00 -
P/EPS 207.22 58.08 0.00 0.00 0.00 0.00 0.00 -
EY 0.48 1.72 0.00 0.00 0.00 0.00 0.00 -
DY 0.19 16,025.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.78 22.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 30/04/21 17/02/21 05/11/20 - - - - -
Price 3.99 3.41 1.88 0.00 0.00 0.00 0.00 -
P/RPS 28.78 8.36 6.39 0.00 0.00 0.00 0.00 -
P/EPS 200.68 63.48 50.00 0.00 0.00 0.00 0.00 -
EY 0.50 1.58 2.00 0.00 0.00 0.00 0.00 -
DY 0.20 14,662.97 26,595.75 0.00 0.00 0.00 0.00 -
P/NAPS 24.97 24.41 22.04 0.00 0.00 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