[MRDIY] QoQ TTM 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- 6.48%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,895,450 3,697,306 3,408,390 3,373,408 3,166,352 3,138,565 2,895,411 21.84%
PBT 631,529 620,990 550,248 586,408 549,748 581,200 546,277 10.14%
Tax -160,105 -160,399 -142,710 -154,580 -144,206 -152,557 -142,789 7.92%
NP 471,424 460,591 407,538 431,828 405,542 428,643 403,488 10.92%
-
NP to SH 471,424 460,591 407,538 431,828 405,542 428,643 403,488 10.92%
-
Tax Rate 25.35% 25.83% 25.94% 26.36% 26.23% 26.25% 26.14% -
Total Cost 3,424,026 3,236,715 3,000,852 2,941,580 2,760,810 2,709,922 2,491,923 23.57%
-
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 204,164 197,828 178,934 185,174 174,489 133,691 138,592 29.43%
Div Payout % 43.31% 42.95% 43.91% 42.88% 43.03% 31.19% 34.35% -
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 12.10% 12.46% 11.96% 12.80% 12.81% 13.66% 13.94% -
ROE 35.22% 35.64% 32.49% 37.59% 38.71% 43.17% 40.23% -
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 41.32 39.23 54.26 53.73 50.45 50.00 46.13 -7.07%
EPS 5.00 4.89 6.49 6.88 6.46 6.83 6.43 -15.42%
DPS 2.17 2.10 2.85 2.95 2.78 2.13 2.21 -1.20%
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 41.23 39.13 36.07 35.70 33.51 33.22 30.64 21.86%
EPS 4.99 4.87 4.31 4.57 4.29 4.54 4.27 10.93%
DPS 2.16 2.09 1.89 1.96 1.85 1.41 1.47 29.21%
NAPS 0.1417 0.1368 0.1328 0.1216 0.1109 0.1051 0.1062 21.17%
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 4.77 5.28 6.38 6.72 7.73 7.18 8.93 -34.14%
P/EPS 39.39 42.36 53.33 52.49 60.36 52.57 64.09 -27.69%
EY 2.54 2.36 1.88 1.91 1.66 1.90 1.56 38.36%
DY 1.10 1.01 0.82 0.82 0.71 0.59 0.54 60.62%
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 - -
Price 1.98 2.32 3.55 3.79 3.56 3.38 0.00 -
P/RPS 4.79 5.91 6.54 7.05 7.06 6.76 0.00 -
P/EPS 39.59 47.48 54.72 55.10 55.10 49.49 0.00 -
EY 2.53 2.11 1.83 1.81 1.81 2.02 0.00 -
DY 1.09 0.90 0.80 0.78 0.78 0.63 0.00 -
P/NAPS 13.94 16.92 17.78 20.71 21.33 21.37 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