[MRDIY] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
05-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 32.18%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 3,259,998 3,480,724 2,559,315 2,387,977 2,101,498 2,136,340 2,275,587 27.10%
PBT 566,464 682,728 457,675 420,253 319,414 328,312 437,733 18.77%
Tax -152,616 -183,564 -120,514 -115,057 -88,528 -94,464 -120,165 17.29%
NP 413,848 499,164 337,161 305,196 230,886 233,848 317,568 19.32%
-
NP to SH 413,848 499,164 337,161 305,196 230,886 233,848 317,568 19.32%
-
Tax Rate 26.94% 26.89% 26.33% 27.38% 27.72% 28.77% 27.45% -
Total Cost 2,846,150 2,981,560 2,222,154 2,082,781 1,870,612 1,902,492 1,958,019 28.34%
-
Net Worth 992,958 1,003,000 876,840 519,323 0 0 340,161 104.38%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 175,744 200,851 3,138,345,848 4,058,799,841 - - 3,138,023,750 -99.85%
Div Payout % 42.47% 40.24% 930,815.20% 1,329,899.40% - - 988,142.30% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 992,958 1,003,000 876,840 519,323 0 0 340,161 104.38%
NOSH 6,276,600 6,276,600 6,276,600 6,088,200 999 999 6,276,047 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.69% 14.34% 13.17% 12.78% 10.99% 10.95% 13.96% -
ROE 41.68% 49.77% 38.45% 58.77% 0.00% 0.00% 93.36% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 51.94 55.46 40.78 39.22 210,150.02 213,634.86 36.26 27.09%
EPS 6.60 7.96 5.37 5.01 23,088.62 23,384.88 5.06 19.39%
DPS 2.80 3.20 50,000.73 66,666.66 0.00 0.00 50,000.00 -99.85%
NAPS 0.1582 0.1598 0.1397 0.0853 0.00 0.00 0.0542 104.37%
Adjusted Per Share Value based on latest NOSH - 6,088,200
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 34.47 36.80 27.06 25.25 22.22 22.59 24.06 27.11%
EPS 4.38 5.28 3.56 3.23 2.44 2.47 3.36 19.35%
DPS 1.86 2.12 33,182.27 42,914.39 0.00 0.00 33,178.87 -99.85%
NAPS 0.105 0.106 0.0927 0.0549 0.00 0.00 0.036 104.27%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 - - - - -
Price 3.59 4.12 3.12 0.00 0.00 0.00 0.00 -
P/RPS 6.91 7.43 7.65 0.00 0.00 0.00 0.00 -
P/EPS 54.45 51.81 58.08 0.00 0.00 0.00 0.00 -
EY 1.84 1.93 1.72 0.00 0.00 0.00 0.00 -
DY 0.78 0.78 16,025.88 0.00 0.00 0.00 0.00 -
P/NAPS 22.69 25.78 22.33 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 05/08/21 30/04/21 17/02/21 05/11/20 - - - -
Price 3.38 3.99 3.41 1.88 0.00 0.00 0.00 -
P/RPS 6.51 7.19 8.36 4.79 0.00 0.00 0.00 -
P/EPS 51.26 50.17 63.48 37.50 0.00 0.00 0.00 -
EY 1.95 1.99 1.58 2.67 0.00 0.00 0.00 -
DY 0.83 0.80 14,662.97 35,460.99 0.00 0.00 0.00 -
P/NAPS 21.37 24.97 24.41 22.04 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