[MRDIY] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.0%
YoY- -20.36%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 1,066,532 966,165 768,021 740,234 561,723 17.37%
PBT 167,060 134,568 124,029 155,481 97,514 14.39%
Tax -43,113 -33,384 -33,678 -42,029 -23,897 15.88%
NP 123,947 101,184 90,351 113,452 73,617 13.90%
-
NP to SH 123,947 101,184 90,351 113,452 73,617 13.90%
-
Tax Rate 25.81% 24.81% 27.15% 27.03% 24.51% -
Total Cost 942,585 864,981 677,670 626,782 488,106 17.86%
-
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 75,498 47,133 40,797 - - -
Div Payout % 60.91% 46.58% 45.15% - - -
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 6,084,049 11.59%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 11.62% 10.47% 11.76% 15.33% 13.11% -
ROE 7.48% 7.56% 8.62% 21.85% 0.00% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 11.30 10.25 12.24 12.16 9.23 5.18%
EPS 1.31 1.07 1.44 1.86 1.21 2.00%
DPS 0.80 0.50 0.65 0.00 0.00 -
NAPS 0.1756 0.142 0.1669 0.0853 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 11.29 10.23 8.13 7.83 5.95 17.35%
EPS 1.31 1.07 0.96 1.20 0.78 13.82%
DPS 0.80 0.50 0.43 0.00 0.00 -
NAPS 0.1754 0.1417 0.1109 0.055 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 13.36 19.22 31.87 0.00 0.00 -
P/EPS 114.97 183.53 270.93 0.00 0.00 -
EY 0.87 0.54 0.37 0.00 0.00 -
DY 0.53 0.25 0.17 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 14.25 19.32 29.09 15.46 0.00 -
P/EPS 122.58 184.46 247.31 100.89 0.00 -
EY 0.82 0.54 0.40 0.99 0.00 -
DY 0.50 0.25 0.18 0.00 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