[MRDIY] YoY TTM 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- -5.39%
YoY- 26.82%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Revenue 4,621,071 4,278,351 3,895,450 3,166,352 2,408,114 17.68%
PBT 779,790 729,889 631,529 549,748 442,279 15.22%
Tax -199,417 -191,771 -160,105 -144,206 -122,495 12.94%
NP 580,373 538,118 471,424 405,542 319,784 16.05%
-
NP to SH 580,373 538,118 471,424 405,542 319,784 16.05%
-
Tax Rate 25.57% 26.27% 25.35% 26.23% 27.70% -
Total Cost 4,040,698 3,740,233 3,424,026 2,760,810 2,088,330 17.92%
-
Net Worth 1,875,593 1,657,187 1,338,592 1,047,564 519,323 37.82%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Div 396,799 264,129 204,164 174,489 44,443 72.79%
Div Payout % 68.37% 49.08% 43.31% 43.03% 13.90% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Net Worth 1,875,593 1,657,187 1,338,592 1,047,564 519,323 37.82%
NOSH 9,454,780 9,440,107 9,427,009 6,276,600 6,088,200 11.62%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
NP Margin 12.56% 12.58% 12.10% 12.81% 13.28% -
ROE 30.94% 32.47% 35.22% 38.71% 61.58% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 48.88 45.33 41.32 50.45 39.55 5.43%
EPS 6.14 5.70 5.00 6.46 5.25 3.98%
DPS 4.20 2.80 2.17 2.78 0.73 54.82%
NAPS 0.1984 0.1756 0.142 0.1669 0.0853 23.47%
Adjusted Per Share Value based on latest NOSH - 6,276,600
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 48.84 45.21 41.17 33.46 25.45 17.68%
EPS 6.13 5.69 4.98 4.29 3.38 16.03%
DPS 4.19 2.79 2.16 1.84 0.47 72.72%
NAPS 0.1982 0.1751 0.1415 0.1107 0.0549 37.81%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 - -
Price 2.12 1.51 1.97 3.90 0.00 -
P/RPS 4.34 3.33 4.77 7.73 0.00 -
P/EPS 34.53 26.48 39.39 60.36 0.00 -
EY 2.90 3.78 2.54 1.66 0.00 -
DY 1.98 1.85 1.10 0.71 0.00 -
P/NAPS 10.69 8.60 13.87 23.37 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 14/11/24 20/11/23 08/11/22 02/11/21 - -
Price 2.10 1.61 1.98 3.56 0.00 -
P/RPS 4.30 3.55 4.79 7.06 0.00 -
P/EPS 34.21 28.24 39.59 55.10 0.00 -
EY 2.92 3.54 2.53 1.81 0.00 -
DY 2.00 1.74 1.09 0.78 0.00 -
P/NAPS 10.58 9.17 13.94 21.33 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