[MRDIY] QoQ Cumulative 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- 98.28%
YoY- 0.98%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,629,999 870,181 2,559,315 1,790,983 1,050,749 534,085 2,275,587 -19.95%
PBT 283,232 170,682 457,675 315,190 159,707 82,078 437,733 -25.21%
Tax -76,308 -45,891 -120,514 -86,293 -44,264 -23,616 -120,165 -26.14%
NP 206,924 124,791 337,161 228,897 115,443 58,462 317,568 -24.86%
-
NP to SH 206,924 124,791 337,161 228,897 115,443 58,462 317,568 -24.86%
-
Tax Rate 26.94% 26.89% 26.33% 27.38% 27.72% 28.77% 27.45% -
Total Cost 1,423,075 745,390 2,222,154 1,562,086 935,306 475,623 1,958,019 -19.17%
-
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 87,872 50,212 3,138,345,848 3,044,100,000 - - 3,138,023,750 -99.90%
Div Payout % 42.47% 40.24% 930,815.20% 1,329,899.50% - - 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 20.84% 12.44% 38.45% 44.08% 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 25.97 13.86 40.78 29.42 105,075.01 53,408.72 36.26 -19.96%
EPS 3.30 1.99 5.37 3.76 11,544.31 5,846.22 5.06 -24.81%
DPS 1.40 0.80 50,000.73 50,000.00 0.00 0.00 50,000.00 -99.90%
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 17.23 9.20 27.05 18.93 11.10 5.64 24.05 -19.95%
EPS 2.19 1.32 3.56 2.42 1.22 0.62 3.36 -24.84%
DPS 0.93 0.53 33,166.52 32,170.52 0.00 0.00 33,163.12 -99.90%
NAPS 0.1049 0.106 0.0927 0.0549 0.00 0.00 0.0359 104.52%
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 13.82 29.72 7.65 0.00 0.00 0.00 0.00 -
P/EPS 108.90 207.22 58.08 0.00 0.00 0.00 0.00 -
EY 0.92 0.48 1.72 0.00 0.00 0.00 0.00 -
DY 0.39 0.19 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 13.02 28.78 8.36 6.39 0.00 0.00 0.00 -
P/EPS 102.53 200.68 63.48 50.00 0.00 0.00 0.00 -
EY 0.98 0.50 1.58 2.00 0.00 0.00 0.00 -
DY 0.41 0.20 14,662.97 26,595.75 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