[MRDIY] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 43.66%
YoY- 29.87%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,953,897 905,163 3,373,408 2,398,020 1,629,999 870,181 2,559,315 -16.50%
PBT 317,815 134,522 586,407 407,261 283,232 170,682 457,675 -21.63%
Tax -82,127 -34,021 -154,580 -109,986 -76,308 -45,891 -120,514 -22.61%
NP 235,688 100,501 431,827 297,275 206,924 124,791 337,161 -21.28%
-
NP to SH 235,688 100,501 431,827 297,275 206,924 124,791 337,161 -21.28%
-
Tax Rate 25.84% 25.29% 26.36% 27.01% 26.94% 26.89% 26.33% -
Total Cost 1,718,209 804,662 2,941,581 2,100,745 1,423,075 745,390 2,222,154 -15.79%
-
Net Worth 1,292,258 1,254,479 1,148,922 1,047,564 992,958 1,003,000 876,840 29.59%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 122,533 43,972 185,208 128,670 87,872 50,212 3,138,345,848 -99.88%
Div Payout % 51.99% 43.75% 42.89% 43.28% 42.47% 40.24% 930,815.20% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,292,258 1,254,479 1,148,922 1,047,564 992,958 1,003,000 876,840 29.59%
NOSH 9,426,499 6,283,180 6,280,251 6,276,600 6,276,600 6,276,600 6,276,600 31.24%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 12.06% 11.10% 12.80% 12.40% 12.69% 14.34% 13.17% -
ROE 18.24% 8.01% 37.59% 28.38% 20.84% 12.44% 38.45% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.73 14.41 53.73 38.21 25.97 13.86 40.78 -36.38%
EPS 2.50 1.60 6.88 4.74 3.30 1.99 5.37 -40.01%
DPS 1.30 0.70 2.95 2.05 1.40 0.80 50,000.73 -99.91%
NAPS 0.1371 0.1997 0.183 0.1669 0.1582 0.1598 0.1397 -1.24%
Adjusted Per Share Value based on latest NOSH - 6,276,600
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.66 9.57 35.66 25.35 17.23 9.20 27.06 -16.50%
EPS 2.49 1.06 4.57 3.14 2.19 1.32 3.56 -21.25%
DPS 1.30 0.46 1.96 1.36 0.93 0.53 33,179.25 -99.88%
NAPS 0.1366 0.1326 0.1215 0.1108 0.105 0.106 0.0927 29.58%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.07 3.46 3.61 3.90 3.59 4.12 3.12 -
P/RPS 9.99 24.01 6.72 10.21 13.82 29.72 7.65 19.53%
P/EPS 82.78 216.27 52.49 82.34 108.90 207.22 58.08 26.73%
EY 1.21 0.46 1.91 1.21 0.92 0.48 1.72 -20.95%
DY 0.63 0.20 0.82 0.53 0.39 0.19 16,025.88 -99.88%
P/NAPS 15.10 17.33 19.73 23.37 22.69 25.78 22.33 -23.01%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 04/08/22 13/05/22 16/02/22 02/11/21 05/08/21 30/04/21 17/02/21 -
Price 2.32 3.55 3.79 3.56 3.38 3.99 3.41 -
P/RPS 11.19 24.64 7.05 9.32 13.02 28.78 8.36 21.52%
P/EPS 92.78 221.89 55.10 75.17 102.53 200.68 63.48 28.87%
EY 1.08 0.45 1.81 1.33 0.98 0.50 1.58 -22.45%
DY 0.56 0.20 0.78 0.58 0.41 0.20 14,662.97 -99.88%
P/NAPS 16.92 17.78 20.71 21.33 21.37 24.97 24.41 -21.72%

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