[MRDIY] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
05-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 98.28%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 3,212,571 2,920,062 2,398,020 1,790,983 1,658,456 17.96%
PBT 540,907 452,383 407,261 315,190 310,643 14.86%
Tax -138,866 -115,511 -109,986 -86,293 -83,963 13.39%
NP 402,041 336,872 297,275 228,897 226,680 15.39%
-
NP to SH 402,041 336,872 297,275 228,897 226,680 15.39%
-
Tax Rate 25.67% 25.53% 27.01% 27.38% 27.03% -
Total Cost 2,810,530 2,583,190 2,100,745 1,562,086 1,431,776 18.35%
-
Net Worth 1,657,187 1,338,592 1,047,564 519,323 0 -
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div 207,620 169,680 128,670 3,044,100,000 3,046,774,170 -90.89%
Div Payout % 51.64% 50.37% 43.28% 1,329,899.50% 1,344,086.00% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 1,657,187 1,338,592 1,047,564 519,323 0 -
NOSH 9,440,107 9,427,009 6,276,600 6,088,200 6,093,548 11.55%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 12.51% 11.54% 12.40% 12.78% 13.67% -
ROE 24.26% 25.17% 28.38% 44.08% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 34.04 30.98 38.21 29.42 27.22 5.74%
EPS 4.26 3.57 4.74 3.76 3.72 3.44%
DPS 2.20 1.80 2.05 50,000.00 50,000.00 -91.84%
NAPS 0.1756 0.142 0.1669 0.0853 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,088,200
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 33.95 30.86 25.34 18.93 17.53 17.95%
EPS 4.25 3.56 3.14 2.42 2.40 15.34%
DPS 2.19 1.79 1.36 32,170.52 32,198.78 -90.90%
NAPS 0.1751 0.1415 0.1107 0.0549 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 29/09/23 30/09/22 30/09/21 - - -
Price 1.51 1.97 3.90 0.00 0.00 -
P/RPS 4.44 6.36 10.21 0.00 0.00 -
P/EPS 35.44 55.13 82.34 0.00 0.00 -
EY 2.82 1.81 1.21 0.00 0.00 -
DY 1.46 0.91 0.53 0.00 0.00 -
P/NAPS 8.60 13.87 23.37 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 20/11/23 08/11/22 02/11/21 05/11/20 - -
Price 1.61 1.98 3.56 1.88 0.00 -
P/RPS 4.73 6.39 9.32 6.39 0.00 -
P/EPS 37.79 55.41 75.17 50.00 0.00 -
EY 2.65 1.80 1.33 2.00 0.00 -
DY 1.37 0.91 0.58 26,595.75 0.00 -
P/NAPS 9.17 13.94 21.33 22.04 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