[MRDIY] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
30-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 15.26%
YoY- 113.46%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 975,388 768,021 759,818 870,181 768,332 740,234 516,664 52.57%
PBT 179,146 124,029 112,551 170,682 142,486 155,481 77,629 74.36%
Tax -44,594 -33,678 -30,417 -45,891 -34,220 -42,029 -20,648 66.84%
NP 134,552 90,351 82,134 124,791 108,266 113,452 56,981 77.04%
-
NP to SH 134,552 90,351 82,134 124,791 108,266 113,452 56,981 77.04%
-
Tax Rate 24.89% 27.15% 27.03% 26.89% 24.02% 27.03% 26.60% -
Total Cost 840,836 677,670 677,684 745,390 660,066 626,782 459,683 49.40%
-
Net Worth 1,148,922 1,047,564 992,958 1,003,000 876,840 519,323 0 -
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 56,504 40,797 37,659 50,212 45,819 - - -
Div Payout % 41.99% 45.15% 45.85% 40.24% 42.32% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,148,922 1,047,564 992,958 1,003,000 876,840 519,323 0 -
NOSH 6,280,251 6,276,600 6,276,600 6,276,600 6,276,600 6,088,200 1,000 33401.68%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.79% 11.76% 10.81% 14.34% 14.09% 15.33% 11.03% -
ROE 11.71% 8.62% 8.27% 12.44% 12.35% 21.85% 0.00% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.54 12.24 12.11 13.86 12.24 12.16 51,666.25 -99.54%
EPS 2.14 1.44 1.31 1.99 1.72 1.86 5,698.08 -99.47%
DPS 0.90 0.65 0.60 0.80 0.73 0.00 0.00 -
NAPS 0.183 0.1669 0.1582 0.1598 0.1397 0.0853 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.32 8.13 8.04 9.21 8.13 7.83 5.47 52.50%
EPS 1.42 0.96 0.87 1.32 1.15 1.20 0.60 77.31%
DPS 0.60 0.43 0.40 0.53 0.48 0.00 0.00 -
NAPS 0.1216 0.1109 0.1051 0.1062 0.0928 0.055 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 - - -
Price 3.61 3.90 3.59 4.12 3.12 0.00 0.00 -
P/RPS 23.24 31.87 29.66 29.72 25.49 0.00 0.00 -
P/EPS 168.44 270.93 274.34 207.22 180.88 0.00 0.00 -
EY 0.59 0.37 0.36 0.48 0.55 0.00 0.00 -
DY 0.25 0.17 0.17 0.19 0.23 0.00 0.00 -
P/NAPS 19.73 23.37 22.69 25.78 22.33 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 02/11/21 05/08/21 30/04/21 17/02/21 05/11/20 - -
Price 3.79 3.56 3.38 3.99 3.41 1.88 0.00 -
P/RPS 24.40 29.09 27.92 28.78 27.86 15.46 0.00 -
P/EPS 176.84 247.31 258.30 200.68 197.69 100.89 0.00 -
EY 0.57 0.40 0.39 0.50 0.51 0.99 0.00 -
DY 0.24 0.18 0.18 0.20 0.21 0.00 0.00 -
P/NAPS 20.71 21.33 21.37 24.97 24.41 22.04 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