[MRDIY] YoY 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- 48.92%
YoY- 24.28%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 1,146,718 1,065,780 975,388 768,332 617,131 16.74%
PBT 212,266 188,982 179,146 142,486 127,091 13.67%
Tax -53,632 -52,905 -44,594 -34,220 -36,202 10.31%
NP 158,634 136,077 134,552 108,266 90,889 14.92%
-
NP to SH 158,634 136,077 134,552 108,266 90,889 14.92%
-
Tax Rate 25.27% 27.99% 24.89% 24.02% 28.49% -
Total Cost 988,084 929,703 840,836 660,066 526,242 17.04%
-
Net Worth 1,744,746 1,432,208 1,148,922 876,840 339,736 50.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div 94,412 56,571 56,504 45,819 - -
Div Payout % 59.52% 41.57% 41.99% 42.32% - -
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 1,148,922 876,840 339,736 50.49%
NOSH 9,442,691 9,430,754 6,280,251 6,276,600 6,268,206 10.77%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 13.83% 12.77% 13.79% 14.09% 14.73% -
ROE 9.09% 9.50% 11.71% 12.35% 26.75% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 12.15 11.30 15.54 12.24 9.85 5.38%
EPS 1.68 1.44 2.14 1.72 1.45 3.74%
DPS 1.00 0.60 0.90 0.73 0.00 -
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 12.12 11.27 10.31 8.12 6.52 16.75%
EPS 1.68 1.44 1.42 1.14 0.96 15.00%
DPS 1.00 0.60 0.60 0.48 0.00 -
NAPS 0.1845 0.1514 0.1215 0.0927 0.0359 50.52%
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 11.94 17.69 23.24 25.49 0.00 -
P/EPS 86.30 138.58 168.44 180.88 0.00 -
EY 1.16 0.72 0.59 0.55 0.00 -
DY 0.69 0.30 0.25 0.23 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 12.60 15.48 24.40 27.86 0.00 -
P/EPS 91.06 121.26 176.84 197.69 0.00 -
EY 1.10 0.82 0.57 0.51 0.00 -
DY 0.65 0.34 0.24 0.21 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