[MRDIY] QoQ TTM 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- 19.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,373,408 3,166,352 3,138,565 2,895,411 2,559,315 2,408,114 2,229,603 31.69%
PBT 586,408 549,748 581,200 546,277 457,673 442,279 384,312 32.43%
Tax -154,580 -144,206 -152,557 -142,789 -120,514 -122,495 -104,363 29.84%
NP 431,828 405,542 428,643 403,488 337,159 319,784 279,949 33.39%
-
NP to SH 431,828 405,542 428,643 403,488 337,159 319,784 279,949 33.39%
-
Tax Rate 26.36% 26.23% 26.25% 26.14% 26.33% 27.70% 27.16% -
Total Cost 2,941,580 2,760,810 2,709,922 2,491,923 2,222,156 2,088,330 1,949,654 31.44%
-
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 185,174 174,489 133,691 138,592 88,380 44,443 - -
Div Payout % 42.88% 43.03% 31.19% 34.35% 26.21% 13.90% - -
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 12.80% 12.81% 13.66% 13.94% 13.17% 13.28% 12.56% -
ROE 37.59% 38.71% 43.17% 40.23% 38.45% 61.58% 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 53.73 50.45 50.00 46.13 40.78 39.55 222,959.62 -99.60%
EPS 6.88 6.46 6.83 6.43 5.37 5.25 27,994.82 -99.60%
DPS 2.95 2.78 2.13 2.21 1.41 0.73 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 35.65 33.46 33.17 30.60 27.05 25.45 23.56 31.70%
EPS 4.56 4.29 4.53 4.26 3.56 3.38 2.96 33.28%
DPS 1.96 1.84 1.41 1.46 0.93 0.47 0.00 -
NAPS 0.1214 0.1107 0.1049 0.106 0.0927 0.0549 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 6.72 7.73 7.18 8.93 7.65 0.00 0.00 -
P/EPS 52.49 60.36 52.57 64.09 58.08 0.00 0.00 -
EY 1.91 1.66 1.90 1.56 1.72 0.00 0.00 -
DY 0.82 0.71 0.59 0.54 0.45 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 - - - - -
Price 3.79 3.56 3.38 0.00 0.00 0.00 0.00 -
P/RPS 7.05 7.06 6.76 0.00 0.00 0.00 0.00 -
P/EPS 55.10 55.10 49.49 0.00 0.00 0.00 0.00 -
EY 1.81 1.81 2.02 0.00 0.00 0.00 0.00 -
DY 0.78 0.78 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 20.71 21.33 21.37 0.00 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