[MRDIY] YoY Annualized Quarter 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- 8.95%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 4,359,289 3,985,842 3,373,408 2,559,315 2,275,587 17.63%
PBT 753,173 641,365 586,407 457,675 437,733 14.51%
Tax -192,498 -168,416 -154,580 -120,514 -120,165 12.49%
NP 560,675 472,949 431,827 337,161 317,568 15.25%
-
NP to SH 560,675 472,949 431,827 337,161 317,568 15.25%
-
Tax Rate 25.56% 26.26% 26.36% 26.33% 27.45% -
Total Cost 3,798,614 3,512,893 2,941,581 2,222,154 1,958,019 18.00%
-
Net Worth 1,744,746 1,432,208 1,148,922 876,840 340,161 50.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 302,120 226,287 185,208 3,138,345,848 3,138,023,750 -90.07%
Div Payout % 53.89% 47.85% 42.89% 930,815.20% 988,142.30% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 1,744,746 1,432,208 1,148,922 876,840 340,161 50.44%
NOSH 9,442,691 9,430,754 6,280,251 6,276,600 6,276,047 10.74%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 12.86% 11.87% 12.80% 13.17% 13.96% -
ROE 32.14% 33.02% 37.59% 38.45% 93.36% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 46.17 42.27 53.73 40.78 36.26 6.22%
EPS 5.94 5.02 6.88 5.37 5.06 4.08%
DPS 3.20 2.40 2.95 50,000.73 50,000.00 -91.04%
NAPS 0.1848 0.1519 0.183 0.1397 0.0542 35.85%
Adjusted Per Share Value based on latest NOSH - 6,280,251
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 46.09 42.14 35.66 27.06 24.06 17.63%
EPS 5.93 5.00 4.57 3.56 3.36 15.24%
DPS 3.19 2.39 1.96 33,179.25 33,175.84 -90.08%
NAPS 0.1845 0.1514 0.1215 0.0927 0.036 50.41%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 - -
Price 1.45 2.00 3.61 3.12 0.00 -
P/RPS 3.14 4.73 6.72 7.65 0.00 -
P/EPS 24.42 39.87 52.49 58.08 0.00 -
EY 4.10 2.51 1.91 1.72 0.00 -
DY 2.21 1.20 0.82 16,025.88 0.00 -
P/NAPS 7.85 13.17 19.73 22.33 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 23/02/24 14/02/23 16/02/22 17/02/21 - -
Price 1.53 1.75 3.79 3.41 0.00 -
P/RPS 3.31 4.14 7.05 8.36 0.00 -
P/EPS 25.76 34.89 55.10 63.48 0.00 -
EY 3.88 2.87 1.81 1.58 0.00 -
DY 2.09 1.37 0.78 14,662.97 0.00 -
P/NAPS 8.28 11.52 20.71 24.41 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