[MRDIY] QoQ TTM 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- 6.23%
YoY- 53.11%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,408,390 3,373,408 3,166,352 3,138,565 2,895,411 2,559,315 2,408,114 26.08%
PBT 550,248 586,408 549,748 581,200 546,277 457,673 442,279 15.69%
Tax -142,710 -154,580 -144,206 -152,557 -142,789 -120,514 -122,495 10.72%
NP 407,538 431,828 405,542 428,643 403,488 337,159 319,784 17.56%
-
NP to SH 407,538 431,828 405,542 428,643 403,488 337,159 319,784 17.56%
-
Tax Rate 25.94% 26.36% 26.23% 26.25% 26.14% 26.33% 27.70% -
Total Cost 3,000,852 2,941,580 2,760,810 2,709,922 2,491,923 2,222,156 2,088,330 27.36%
-
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 178,934 185,174 174,489 133,691 138,592 88,380 44,443 153.29%
Div Payout % 43.91% 42.88% 43.03% 31.19% 34.35% 26.21% 13.90% -
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 11.96% 12.80% 12.81% 13.66% 13.94% 13.17% 13.28% -
ROE 32.49% 37.59% 38.71% 43.17% 40.23% 38.45% 61.58% -
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 54.26 53.73 50.45 50.00 46.13 40.78 39.55 23.49%
EPS 6.49 6.88 6.46 6.83 6.43 5.37 5.25 15.19%
DPS 2.85 2.95 2.78 2.13 2.21 1.41 0.73 148.14%
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 36.02 35.65 33.46 33.17 30.60 27.05 25.45 26.08%
EPS 4.31 4.56 4.29 4.53 4.26 3.56 3.38 17.60%
DPS 1.89 1.96 1.84 1.41 1.46 0.93 0.47 153.09%
NAPS 0.1326 0.1214 0.1107 0.1049 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 6.38 6.72 7.73 7.18 8.93 7.65 0.00 -
P/EPS 53.33 52.49 60.36 52.57 64.09 58.08 0.00 -
EY 1.88 1.91 1.66 1.90 1.56 1.72 0.00 -
DY 0.82 0.82 0.71 0.59 0.54 0.45 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 - - - -
Price 3.55 3.79 3.56 3.38 0.00 0.00 0.00 -
P/RPS 6.54 7.05 7.06 6.76 0.00 0.00 0.00 -
P/EPS 54.72 55.10 55.10 49.49 0.00 0.00 0.00 -
EY 1.83 1.81 1.81 2.02 0.00 0.00 0.00 -
DY 0.80 0.78 0.78 0.63 0.00 0.00 0.00 -
P/NAPS 17.78 20.71 21.33 21.37 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 0 of 0 comments
Post a Comment