[MRDIY] QoQ Cumulative 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- 45.26%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,920,062 1,953,897 905,163 3,373,408 2,398,020 1,629,999 870,181 123.97%
PBT 452,383 317,815 134,522 586,407 407,261 283,232 170,682 91.40%
Tax -115,511 -82,127 -34,021 -154,580 -109,986 -76,308 -45,891 84.93%
NP 336,872 235,688 100,501 431,827 297,275 206,924 124,791 93.75%
-
NP to SH 336,872 235,688 100,501 431,827 297,275 206,924 124,791 93.75%
-
Tax Rate 25.53% 25.84% 25.29% 26.36% 27.01% 26.94% 26.89% -
Total Cost 2,583,190 1,718,209 804,662 2,941,581 2,100,745 1,423,075 745,390 128.83%
-
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 169,680 122,533 43,972 185,208 128,670 87,872 50,212 125.02%
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 25.17% 18.24% 8.01% 37.59% 28.38% 20.84% 12.44% -
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 30.98 20.73 14.41 53.73 38.21 25.97 13.86 70.87%
EPS 3.57 2.50 1.60 6.88 4.74 3.30 1.99 47.58%
DPS 1.80 1.30 0.70 2.95 2.05 1.40 0.80 71.62%
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 30.87 20.66 9.57 35.66 25.35 17.23 9.20 123.96%
EPS 3.56 2.49 1.06 4.57 3.14 2.19 1.32 93.63%
DPS 1.79 1.30 0.46 1.96 1.36 0.93 0.53 124.93%
NAPS 0.1415 0.1366 0.1326 0.1215 0.1108 0.105 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 6.36 9.99 24.01 6.72 10.21 13.82 29.72 -64.18%
P/EPS 55.13 82.78 216.27 52.49 82.34 108.90 207.22 -58.60%
EY 1.81 1.21 0.46 1.91 1.21 0.92 0.48 142.06%
DY 0.91 0.63 0.20 0.82 0.53 0.39 0.19 183.86%
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 6.39 11.19 24.64 7.05 9.32 13.02 28.78 -63.29%
P/EPS 55.41 92.78 221.89 55.10 75.17 102.53 200.68 -57.56%
EY 1.80 1.08 0.45 1.81 1.33 0.98 0.50 134.70%
DY 0.91 0.56 0.20 0.78 0.58 0.41 0.20 174.33%
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