[MRDIY] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
05-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 6.23%
YoY- 53.11%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Revenue 4,552,529 4,177,984 3,697,306 3,138,565 2,229,603 19.52%
PBT 782,326 697,397 620,990 581,200 384,312 19.43%
Tax -199,653 -182,042 -160,399 -152,557 -104,363 17.59%
NP 582,673 515,355 460,591 428,643 279,949 20.09%
-
NP to SH 582,673 515,355 460,591 428,643 279,949 20.09%
-
Tax Rate 25.52% 26.10% 25.83% 26.25% 27.16% -
Total Cost 3,969,856 3,662,629 3,236,715 2,709,922 1,949,654 19.44%
-
Net Worth 1,864,397 1,602,726 1,292,258 992,958 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Div 377,761 235,764 197,828 133,691 - -
Div Payout % 64.83% 45.75% 42.95% 31.19% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Net Worth 1,864,397 1,602,726 1,292,258 992,958 0 -
NOSH 9,451,762 9,433,790 9,426,499 6,276,600 1,000 884.45%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
NP Margin 12.80% 12.34% 12.46% 13.66% 12.56% -
ROE 31.25% 32.15% 35.64% 43.17% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
RPS 48.18 44.29 39.23 50.00 222,959.62 -87.85%
EPS 6.17 5.46 4.89 6.83 27,994.82 -87.79%
DPS 4.00 2.50 2.10 2.13 0.00 -
NAPS 0.1973 0.1699 0.1371 0.1582 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
RPS 48.11 44.15 39.07 33.17 23.56 19.52%
EPS 6.16 5.45 4.87 4.53 2.96 20.09%
DPS 3.99 2.49 2.09 1.41 0.00 -
NAPS 0.197 0.1694 0.1366 0.1049 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 - -
Price 1.94 1.59 2.07 3.59 0.00 -
P/RPS 4.03 3.59 5.28 7.18 0.00 -
P/EPS 31.46 29.10 42.36 52.57 0.00 -
EY 3.18 3.44 2.36 1.90 0.00 -
DY 2.06 1.57 1.01 0.59 0.00 -
P/NAPS 9.83 9.36 15.10 22.69 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Date 13/08/24 09/08/23 04/08/22 05/08/21 - -
Price 2.10 1.43 2.32 3.38 0.00 -
P/RPS 4.36 3.23 5.91 6.76 0.00 -
P/EPS 34.06 26.18 47.48 49.49 0.00 -
EY 2.94 3.82 2.11 2.02 0.00 -
DY 1.90 1.75 0.90 0.63 0.00 -
P/NAPS 10.64 8.42 16.92 21.37 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