[MRDIY] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
05-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 65.82%
YoY- 79.24%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 905,163 3,373,408 2,398,020 1,629,999 870,181 2,559,315 1,790,983 -36.57%
PBT 134,522 586,407 407,261 283,232 170,682 457,675 315,190 -43.34%
Tax -34,021 -154,580 -109,986 -76,308 -45,891 -120,514 -86,293 -46.26%
NP 100,501 431,827 297,275 206,924 124,791 337,161 228,897 -42.26%
-
NP to SH 100,501 431,827 297,275 206,924 124,791 337,161 228,897 -42.26%
-
Tax Rate 25.29% 26.36% 27.01% 26.94% 26.89% 26.33% 27.38% -
Total Cost 804,662 2,941,581 2,100,745 1,423,075 745,390 2,222,154 1,562,086 -35.76%
-
Net Worth 1,254,479 1,148,922 1,047,564 992,958 1,003,000 876,840 519,323 80.12%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 43,972 185,208 128,670 87,872 50,212 3,138,345,848 3,044,100,000 -99.94%
Div Payout % 43.75% 42.89% 43.28% 42.47% 40.24% 930,815.20% 1,329,899.50% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,254,479 1,148,922 1,047,564 992,958 1,003,000 876,840 519,323 80.12%
NOSH 6,283,180 6,280,251 6,276,600 6,276,600 6,276,600 6,276,600 6,088,200 2.12%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 11.10% 12.80% 12.40% 12.69% 14.34% 13.17% 12.78% -
ROE 8.01% 37.59% 28.38% 20.84% 12.44% 38.45% 44.08% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.41 53.73 38.21 25.97 13.86 40.78 29.42 -37.89%
EPS 1.60 6.88 4.74 3.30 1.99 5.37 3.76 -43.45%
DPS 0.70 2.95 2.05 1.40 0.80 50,000.73 50,000.00 -99.94%
NAPS 0.1997 0.183 0.1669 0.1582 0.1598 0.1397 0.0853 76.40%
Adjusted Per Share Value based on latest NOSH - 6,276,600
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.57 35.66 25.35 17.23 9.20 27.06 18.93 -36.56%
EPS 1.06 4.57 3.14 2.19 1.32 3.56 2.42 -42.35%
DPS 0.46 1.96 1.36 0.93 0.53 33,179.25 32,182.87 -99.94%
NAPS 0.1326 0.1215 0.1108 0.105 0.106 0.0927 0.0549 80.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 - -
Price 3.46 3.61 3.90 3.59 4.12 3.12 0.00 -
P/RPS 24.01 6.72 10.21 13.82 29.72 7.65 0.00 -
P/EPS 216.27 52.49 82.34 108.90 207.22 58.08 0.00 -
EY 0.46 1.91 1.21 0.92 0.48 1.72 0.00 -
DY 0.20 0.82 0.53 0.39 0.19 16,025.88 0.00 -
P/NAPS 17.33 19.73 23.37 22.69 25.78 22.33 0.00 -
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 13/05/22 16/02/22 02/11/21 05/08/21 30/04/21 17/02/21 05/11/20 -
Price 3.55 3.79 3.56 3.38 3.99 3.41 1.88 -
P/RPS 24.64 7.05 9.32 13.02 28.78 8.36 6.39 146.10%
P/EPS 221.89 55.10 75.17 102.53 200.68 63.48 50.00 170.29%
EY 0.45 1.81 1.33 0.98 0.50 1.58 2.00 -63.04%
DY 0.20 0.78 0.58 0.41 0.20 14,662.97 26,595.75 -99.96%
P/NAPS 17.78 20.71 21.33 21.37 24.97 24.41 22.04 -13.35%

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