[MRDIY] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 40.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 3,985,842 3,373,408 2,559,315 2,275,587 20.52%
PBT 641,365 586,407 457,675 437,733 13.56%
Tax -168,416 -154,580 -120,514 -120,165 11.89%
NP 472,949 431,827 337,161 317,568 14.18%
-
NP to SH 472,949 431,827 337,161 317,568 14.18%
-
Tax Rate 26.26% 26.36% 26.33% 27.45% -
Total Cost 3,512,893 2,941,581 2,222,154 1,958,019 21.48%
-
Net Worth 1,432,208 1,148,922 876,840 340,161 61.40%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 226,287 185,208 3,138,345,848 3,138,023,750 -95.82%
Div Payout % 47.85% 42.89% 930,815.20% 988,142.30% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 1,432,208 1,148,922 876,840 340,161 61.40%
NOSH 9,430,754 6,280,251 6,276,600 6,276,047 14.52%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 11.87% 12.80% 13.17% 13.96% -
ROE 33.02% 37.59% 38.45% 93.36% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 42.27 53.73 40.78 36.26 5.24%
EPS 5.02 6.88 5.37 5.06 -0.26%
DPS 2.40 2.95 50,000.73 50,000.00 -96.35%
NAPS 0.1519 0.183 0.1397 0.0542 40.94%
Adjusted Per Share Value based on latest NOSH - 6,268,206
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 42.12 35.65 27.05 24.05 20.51%
EPS 5.00 4.56 3.56 3.36 14.15%
DPS 2.39 1.96 33,166.52 33,163.12 -95.82%
NAPS 0.1514 0.1214 0.0927 0.0359 61.49%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 30/12/22 31/12/21 31/12/20 - -
Price 2.00 3.61 3.12 0.00 -
P/RPS 4.73 6.72 7.65 0.00 -
P/EPS 39.87 52.49 58.08 0.00 -
EY 2.51 1.91 1.72 0.00 -
DY 1.20 0.82 16,025.88 0.00 -
P/NAPS 13.17 19.73 22.33 0.00 -
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 14/02/23 16/02/22 17/02/21 - -
Price 1.75 3.79 3.41 0.00 -
P/RPS 4.14 7.05 8.36 0.00 -
P/EPS 34.89 55.10 63.48 0.00 -
EY 2.87 1.81 1.58 0.00 -
DY 1.37 0.78 14,662.97 0.00 -
P/NAPS 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