[MRDIY] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -1.27%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 3,480,724 2,559,315 2,387,977 2,101,498 2,136,340 2,275,587 2,211,274 35.27%
PBT 682,728 457,675 420,253 319,414 328,312 437,733 414,190 39.49%
Tax -183,564 -120,514 -115,057 -88,528 -94,464 -120,165 -111,950 39.00%
NP 499,164 337,161 305,196 230,886 233,848 317,568 302,240 39.67%
-
NP to SH 499,164 337,161 305,196 230,886 233,848 317,568 302,240 39.67%
-
Tax Rate 26.89% 26.33% 27.38% 27.72% 28.77% 27.45% 27.03% -
Total Cost 2,981,560 2,222,154 2,082,781 1,870,612 1,902,492 1,958,019 1,909,034 34.57%
-
Net Worth 1,003,000 876,840 519,323 0 0 340,161 0 -
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 200,851 3,138,345,848 4,058,799,841 - - 3,138,023,750 4,062,365,401 -99.86%
Div Payout % 40.24% 930,815.20% 1,329,899.40% - - 988,142.30% 1,344,086.00% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,003,000 876,840 519,323 0 0 340,161 0 -
NOSH 6,276,600 6,276,600 6,088,200 999 999 6,276,047 6,093,548 1.99%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 14.34% 13.17% 12.78% 10.99% 10.95% 13.96% 13.67% -
ROE 49.77% 38.45% 58.77% 0.00% 0.00% 93.36% 0.00% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 55.46 40.78 39.22 210,150.02 213,634.86 36.26 36.29 32.64%
EPS 7.96 5.37 5.01 23,088.62 23,384.88 5.06 4.96 37.03%
DPS 3.20 50,000.73 66,666.66 0.00 0.00 50,000.00 66,666.66 -99.86%
NAPS 0.1598 0.1397 0.0853 0.00 0.00 0.0542 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 36.80 27.06 25.25 22.22 22.59 24.06 23.38 35.27%
EPS 5.28 3.56 3.23 2.44 2.47 3.36 3.20 39.59%
DPS 2.12 33,182.27 42,914.39 0.00 0.00 33,178.87 42,952.09 -99.86%
NAPS 0.106 0.0927 0.0549 0.00 0.00 0.036 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 - - - - - -
Price 4.12 3.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.43 7.65 0.00 0.00 0.00 0.00 0.00 -
P/EPS 51.81 58.08 0.00 0.00 0.00 0.00 0.00 -
EY 1.93 1.72 0.00 0.00 0.00 0.00 0.00 -
DY 0.78 16,025.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.78 22.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 30/04/21 17/02/21 05/11/20 - - - - -
Price 3.99 3.41 1.88 0.00 0.00 0.00 0.00 -
P/RPS 7.19 8.36 4.79 0.00 0.00 0.00 0.00 -
P/EPS 50.17 63.48 37.50 0.00 0.00 0.00 0.00 -
EY 1.99 1.58 2.67 0.00 0.00 0.00 0.00 -
DY 0.80 14,662.97 35,460.99 0.00 0.00 0.00 0.00 -
P/NAPS 24.97 24.41 22.04 0.00 0.00 0.00 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