[MRDIY] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
17-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 47.3%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,398,020 1,629,999 870,181 2,559,315 1,790,983 1,050,749 534,085 171.91%
PBT 407,261 283,232 170,682 457,675 315,190 159,707 82,078 190.63%
Tax -109,986 -76,308 -45,891 -120,514 -86,293 -44,264 -23,616 178.62%
NP 297,275 206,924 124,791 337,161 228,897 115,443 58,462 195.41%
-
NP to SH 297,275 206,924 124,791 337,161 228,897 115,443 58,462 195.41%
-
Tax Rate 27.01% 26.94% 26.89% 26.33% 27.38% 27.72% 28.77% -
Total Cost 2,100,745 1,423,075 745,390 2,222,154 1,562,086 935,306 475,623 168.95%
-
Net Worth 1,047,564 992,958 1,003,000 876,840 519,323 0 0 -
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 128,670 87,872 50,212 3,138,345,848 3,044,100,000 - - -
Div Payout % 43.28% 42.47% 40.24% 930,815.20% 1,329,899.50% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,047,564 992,958 1,003,000 876,840 519,323 0 0 -
NOSH 6,276,600 6,276,600 6,276,600 6,276,600 6,088,200 999 999 33768.47%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 12.40% 12.69% 14.34% 13.17% 12.78% 10.99% 10.95% -
ROE 28.38% 20.84% 12.44% 38.45% 44.08% 0.00% 0.00% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.21 25.97 13.86 40.78 29.42 105,075.01 53,408.72 -99.19%
EPS 4.74 3.30 1.99 5.37 3.76 11,544.31 5,846.22 -99.12%
DPS 2.05 1.40 0.80 50,000.73 50,000.00 0.00 0.00 -
NAPS 0.1669 0.1582 0.1598 0.1397 0.0853 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 25.34 17.23 9.20 27.05 18.93 11.10 5.64 172.03%
EPS 3.14 2.19 1.32 3.56 2.42 1.22 0.62 194.62%
DPS 1.36 0.93 0.53 33,166.52 32,170.52 0.00 0.00 -
NAPS 0.1107 0.1049 0.106 0.0927 0.0549 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 - - - -
Price 3.90 3.59 4.12 3.12 0.00 0.00 0.00 -
P/RPS 10.21 13.82 29.72 7.65 0.00 0.00 0.00 -
P/EPS 82.34 108.90 207.22 58.08 0.00 0.00 0.00 -
EY 1.21 0.92 0.48 1.72 0.00 0.00 0.00 -
DY 0.53 0.39 0.19 16,025.88 0.00 0.00 0.00 -
P/NAPS 23.37 22.69 25.78 22.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 02/11/21 05/08/21 30/04/21 17/02/21 05/11/20 - - -
Price 3.56 3.38 3.99 3.41 1.88 0.00 0.00 -
P/RPS 9.32 13.02 28.78 8.36 6.39 0.00 0.00 -
P/EPS 75.17 102.53 200.68 63.48 50.00 0.00 0.00 -
EY 1.33 0.98 0.50 1.58 2.00 0.00 0.00 -
DY 0.58 0.41 0.20 14,662.97 26,595.75 0.00 0.00 -
P/NAPS 21.33 21.37 24.97 24.41 22.04 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