[MRDIY] YoY TTM Result on 31-Mar-2021 [#1]

Stock

[MRDIY] MR D.I.Y. GROUP (M) BERHAD

Announcement Date

30-Apr-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Mar-2021 [#1]

Profit Trend

QoQ- 19.67%

YoY--%

Quarter Report

MRDIY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	CAGR
TTM Result
Revenue	4,455,939	4,127,080	3,408,390	2,895,411	15.43%
YoY %	7.97%	21.09%	17.72%	-	-
Horiz. %	153.90%	142.54%	117.72%	100.00%	-
PBT	775,715	679,409	550,248	546,277	12.38%
YoY %	14.17%	23.47%	0.73%	-	-
Horiz. %	142.00%	124.37%	100.73%	100.00%	-
Tax	-197,928	-179,191	-142,710	-142,789	11.48%
YoY %	-10.46%	-25.56%	0.06%	-	-
Horiz. %	138.62%	125.49%	99.94%	100.00%	-
NP	577,787	500,218	407,538	403,488	12.70%
YoY %	15.51%	22.74%	1.00%	-	-
Horiz. %	143.20%	123.97%	101.00%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	577,787	500,218	407,538	403,488	12.70%
YoY %	15.51%	22.74%	1.00%	-	-
Horiz. %	143.20%	123.97%	101.00%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	25.52%	26.37%	25.94%	26.14%	-
YoY %	-3.22%	1.66%	-0.77%	-	-
Horiz. %	97.63%	100.88%	99.23%	100.00%	-
Total Cost	3,878,152	3,626,862	3,000,852	2,491,923	15.87%
YoY %	6.93%	20.86%	20.42%	-	-
Horiz. %	155.63%	145.54%	120.42%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	1,800,331	1,507,246	1,254,479	1,003,000	21.50%
YoY %	19.45%	20.15%	25.07%	-	-
Horiz. %	179.49%	150.27%	125.07%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	CAGR
Dividend
Div	339,833	216,851	178,934	138,592	34.81%
YoY %	56.71%	21.19%	29.11%	-	-
Horiz. %	245.20%	156.47%	129.11%	100.00%	-
Div Payout %	58.82%	43.35%	43.91%	34.35%	-
YoY %	35.69%	-1.28%	27.83%	-	-
Horiz. %	171.24%	126.20%	127.83%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	CAGR
Equity
Net Worth	1,800,331	1,507,246	1,254,479	1,003,000	21.50%
YoY %	19.45%	20.15%	25.07%	-	-
Horiz. %	179.49%	150.27%	125.07%	100.00%	-
NOSH	9,447,420	9,432,874	6,283,180	6,276,600	14.58%
YoY %	0.15%	50.13%	0.10%	-	-
Horiz. %	150.52%	150.29%	100.10%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	CAGR
Ratio Analysis
NP Margin	12.97%	12.12%	11.96%	13.94%	-
YoY %	7.01%	1.34%	-14.20%	-	-
Horiz. %	93.04%	86.94%	85.80%	100.00%	-
ROE	32.09%	33.19%	32.49%	40.23%	-
YoY %	-3.31%	2.15%	-19.24%	-	-
Horiz. %	79.77%	82.50%	80.76%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	CAGR
Per Share
RPS	47.17	43.76	54.26	46.13	0.74%
YoY %	7.79%	-19.35%	17.62%	-	-
Horiz. %	102.25%	94.86%	117.62%	100.00%	-
EPS	6.12	5.30	6.49	6.43	-1.63%
YoY %	15.47%	-18.34%	0.93%	-	-
Horiz. %	95.18%	82.43%	100.93%	100.00%	-
DPS	3.60	2.30	2.85	2.21	17.64%
YoY %	56.52%	-19.30%	28.96%	-	-
Horiz. %	162.90%	104.07%	128.96%	100.00%	-
NAPS	0.1906	0.1598	0.1997	0.1598	6.04%
YoY %	19.27%	-19.98%	24.97%	-	-
Horiz. %	119.27%	100.00%	124.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 6,276,600
RPS	47.11	43.63	36.03	30.61	15.44%
YoY %	7.98%	21.09%	17.71%	-	-
Horiz. %	153.90%	142.54%	117.71%	100.00%	-
EPS	6.11	5.29	4.31	4.27	12.67%
YoY %	15.50%	22.74%	0.94%	-	-
Horiz. %	143.09%	123.89%	100.94%	100.00%	-
DPS	3.59	2.29	1.89	1.47	34.62%
YoY %	56.77%	21.16%	28.57%	-	-
Horiz. %	244.22%	155.78%	128.57%	100.00%	-
NAPS	0.1903	0.1593	0.1326	0.106	21.51%
YoY %	19.46%	20.14%	25.09%	-	-
Horiz. %	179.53%	150.28%	125.09%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	-
Price	1.49	1.55	3.46	4.12	-
P/RPS	3.16	3.54	6.38	8.93	-29.24%
YoY %	-10.73%	-44.51%	-28.56%	-	-
Horiz. %	35.39%	39.64%	71.44%	100.00%	-
P/EPS	24.36	29.23	53.33	64.09	-27.54%
YoY %	-16.66%	-45.19%	-16.79%	-	-
Horiz. %	38.01%	45.61%	83.21%	100.00%	-
EY	4.11	3.42	1.88	1.56	38.07%
YoY %	20.18%	81.91%	20.51%	-	-
Horiz. %	263.46%	219.23%	120.51%	100.00%	-
DY	2.42	1.48	0.82	0.54	64.79%
YoY %	63.51%	80.49%	51.85%	-	-
Horiz. %	448.15%	274.07%	151.85%	100.00%	-
P/NAPS	7.82	9.70	17.33	25.78	-32.78%
YoY %	-19.38%	-44.03%	-32.78%	-	-
Horiz. %	30.33%	37.63%	67.22%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	09/05/24	11/05/23	13/05/22	-	-
Price	1.79	1.59	3.55	0.00	-
P/RPS	3.79	3.63	6.54	0.00	-
YoY %	4.41%	-44.50%	0.00%	-	-
Horiz. %	57.95%	55.50%	100.00%	-	-
P/EPS	29.26	29.98	54.72	0.00	-
YoY %	-2.40%	-45.21%	0.00%	-	-
Horiz. %	53.47%	54.79%	100.00%	-	-
EY	3.42	3.34	1.83	0.00	-
YoY %	2.40%	82.51%	0.00%	-	-
Horiz. %	186.89%	182.51%	100.00%	-	-
DY	2.01	1.45	0.80	0.00	-
YoY %	38.62%	81.25%	0.00%	-	-
Horiz. %	251.25%	181.25%	100.00%	-	-
P/NAPS	9.39	9.95	17.78	0.00	-
YoY %	-5.63%	-44.04%	0.00%	-	-
Horiz. %	52.81%	55.96%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos