[MRDIY] YoY Annualized 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- 48.05%
YoY- 113.46%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Revenue 4,572,204 4,185,604 3,620,652 3,480,724 2,136,340 20.93%
PBT 780,432 690,264 538,088 682,728 328,312 24.15%
Tax -200,904 -179,184 -136,084 -183,564 -94,464 20.74%
NP 579,528 511,080 402,004 499,164 233,848 25.44%
-
NP to SH 579,528 511,080 402,004 499,164 233,848 25.44%
-
Tax Rate 25.74% 25.96% 25.29% 26.89% 28.77% -
Total Cost 3,992,676 3,674,524 3,218,648 2,981,560 1,902,492 20.34%
-
Net Worth 1,800,331 1,507,246 1,254,479 1,003,000 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Div 377,824 226,370 175,890 200,851 - -
Div Payout % 65.20% 44.29% 43.75% 40.24% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Net Worth 1,800,331 1,507,246 1,254,479 1,003,000 0 -
NOSH 9,447,420 9,432,874 6,283,180 6,276,600 999 884.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
NP Margin 12.68% 12.21% 11.10% 14.34% 10.95% -
ROE 32.19% 33.91% 32.05% 49.77% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
RPS 48.41 44.38 57.64 55.46 213,634.86 -87.71%
EPS 6.12 5.40 6.40 7.96 23,384.88 -87.26%
DPS 4.00 2.40 2.80 3.20 0.00 -
NAPS 0.1906 0.1598 0.1997 0.1598 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
RPS 48.34 44.25 38.28 36.80 22.59 20.93%
EPS 6.13 5.40 4.25 5.28 2.47 25.49%
DPS 3.99 2.39 1.86 2.12 0.00 -
NAPS 0.1903 0.1593 0.1326 0.106 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 - -
Price 1.49 1.55 3.46 4.12 0.00 -
P/RPS 3.08 3.49 6.00 7.43 0.00 -
P/EPS 24.29 28.61 54.07 51.81 0.00 -
EY 4.12 3.50 1.85 1.93 0.00 -
DY 2.68 1.55 0.81 0.78 0.00 -
P/NAPS 7.82 9.70 17.33 25.78 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Date 09/05/24 11/05/23 13/05/22 30/04/21 - -
Price 1.79 1.59 3.55 3.99 0.00 -
P/RPS 3.70 3.58 6.16 7.19 0.00 -
P/EPS 29.17 29.34 55.47 50.17 0.00 -
EY 3.43 3.41 1.80 1.99 0.00 -
DY 2.23 1.51 0.79 0.80 0.00 -
P/NAPS 9.39 9.95 17.78 24.97 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