[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
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Revenue 4,455,939 4,127,080 3,408,390 2,895,411 15.43%
PBT 775,715 679,409 550,248 546,277 12.38%
Tax -197,928 -179,191 -142,710 -142,789 11.48%
NP 577,787 500,218 407,538 403,488 12.70%
-
NP to SH 577,787 500,218 407,538 403,488 12.70%
-
Tax Rate 25.52% 26.37% 25.94% 26.14% -
Total Cost 3,878,152 3,626,862 3,000,852 2,491,923 15.87%
-
Net Worth 1,800,331 1,507,246 1,254,479 1,003,000 21.50%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Div 339,833 216,851 178,934 138,592 34.81%
Div Payout % 58.82% 43.35% 43.91% 34.35% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Net Worth 1,800,331 1,507,246 1,254,479 1,003,000 21.50%
NOSH 9,447,420 9,432,874 6,283,180 6,276,600 14.58%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
NP Margin 12.97% 12.12% 11.96% 13.94% -
ROE 32.09% 33.19% 32.49% 40.23% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
RPS 47.17 43.76 54.26 46.13 0.74%
EPS 6.12 5.30 6.49 6.43 -1.63%
DPS 3.60 2.30 2.85 2.21 17.64%
NAPS 0.1906 0.1598 0.1997 0.1598 6.04%
Adjusted Per Share Value based on latest NOSH - 6,276,600
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
RPS 47.09 43.62 36.02 30.60 15.43%
EPS 6.11 5.29 4.31 4.26 12.76%
DPS 3.59 2.29 1.89 1.46 34.93%
NAPS 0.1903 0.1593 0.1326 0.106 21.51%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
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%
P/EPS 24.36 29.23 53.33 64.09 -27.54%
EY 4.11 3.42 1.88 1.56 38.07%
DY 2.42 1.48 0.82 0.54 64.79%
P/NAPS 7.82 9.70 17.33 25.78 -32.78%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
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 -
P/EPS 29.26 29.98 54.72 0.00 -
EY 3.42 3.34 1.83 0.00 -
DY 2.01 1.45 0.80 0.00 -
P/NAPS 9.39 9.95 17.78 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