[MRDIY] QoQ Quarter Result on 30-Sep-2020 [#3]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
05-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 99.1%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 759,818 870,181 768,332 740,234 516,664 534,085 617,131 14.88%
PBT 112,551 170,682 142,486 155,481 77,629 82,078 127,091 -7.78%
Tax -30,417 -45,891 -34,220 -42,029 -20,648 -23,616 -36,202 -10.96%
NP 82,134 124,791 108,266 113,452 56,981 58,462 90,889 -6.53%
-
NP to SH 82,134 124,791 108,266 113,452 56,981 58,462 90,889 -6.53%
-
Tax Rate 27.03% 26.89% 24.02% 27.03% 26.60% 28.77% 28.49% -
Total Cost 677,684 745,390 660,066 626,782 459,683 475,623 526,242 18.38%
-
Net Worth 992,958 1,003,000 876,840 519,323 0 0 339,736 104.55%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 37,659 50,212 45,819 - - - - -
Div Payout % 45.85% 40.24% 42.32% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 992,958 1,003,000 876,840 519,323 0 0 339,736 104.55%
NOSH 6,276,600 6,276,600 6,276,600 6,088,200 1,000 999 6,268,206 0.08%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.81% 14.34% 14.09% 15.33% 11.03% 10.95% 14.73% -
ROE 8.27% 12.44% 12.35% 21.85% 0.00% 0.00% 26.75% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.11 13.86 12.24 12.16 51,666.25 53,408.72 9.85 14.77%
EPS 1.31 1.99 1.72 1.86 5,698.08 5,846.22 1.45 -6.55%
DPS 0.60 0.80 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.1582 0.1598 0.1397 0.0853 0.00 0.00 0.0542 104.37%
Adjusted Per Share Value based on latest NOSH - 6,088,200
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.04 9.20 8.13 7.83 5.46 5.65 6.53 14.89%
EPS 0.87 1.32 1.14 1.20 0.60 0.62 0.96 -6.35%
DPS 0.40 0.53 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.105 0.1061 0.0927 0.0549 0.00 0.00 0.0359 104.65%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 - - - - -
Price 3.59 4.12 3.12 0.00 0.00 0.00 0.00 -
P/RPS 29.66 29.72 25.49 0.00 0.00 0.00 0.00 -
P/EPS 274.34 207.22 180.88 0.00 0.00 0.00 0.00 -
EY 0.36 0.48 0.55 0.00 0.00 0.00 0.00 -
DY 0.17 0.19 0.23 0.00 0.00 0.00 0.00 -
P/NAPS 22.69 25.78 22.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 05/08/21 30/04/21 17/02/21 05/11/20 - - - -
Price 3.38 3.99 3.41 1.88 0.00 0.00 0.00 -
P/RPS 27.92 28.78 27.86 15.46 0.00 0.00 0.00 -
P/EPS 258.30 200.68 197.69 100.89 0.00 0.00 0.00 -
EY 0.39 0.50 0.51 0.99 0.00 0.00 0.00 -
DY 0.18 0.20 0.21 0.00 0.00 0.00 0.00 -
P/NAPS 21.37 24.97 24.41 22.04 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 1 of 1 comments

dusti

A good start.

2020-11-05 21:33

Post a Comment