[MRDIY] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 2,559,315 1,790,983 1,050,749 534,085 2,275,587 1,658,456 41.30%
PBT 457,675 315,190 159,707 82,078 437,733 310,643 36.18%
Tax -120,514 -86,293 -44,264 -23,616 -120,165 -83,963 33.37%
NP 337,161 228,897 115,443 58,462 317,568 226,680 37.21%
-
NP to SH 337,161 228,897 115,443 58,462 317,568 226,680 37.21%
-
Tax Rate 26.33% 27.38% 27.72% 28.77% 27.45% 27.03% -
Total Cost 2,222,154 1,562,086 935,306 475,623 1,958,019 1,431,776 41.95%
-
Net Worth 876,840 519,323 0 0 340,161 0 -
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 3,138,345,848 3,044,100,000 - - 3,138,023,750 3,046,774,170 2.38%
Div Payout % 930,815.20% 1,329,899.50% - - 988,142.30% 1,344,086.00% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 876,840 519,323 0 0 340,161 0 -
NOSH 6,276,600 6,088,200 999 999 6,276,047 6,093,548 2.38%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 13.17% 12.78% 10.99% 10.95% 13.96% 13.67% -
ROE 38.45% 44.08% 0.00% 0.00% 93.36% 0.00% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 40.78 29.42 105,075.01 53,408.72 36.26 27.22 38.01%
EPS 5.37 3.76 11,544.31 5,846.22 5.06 3.72 33.98%
DPS 50,000.73 50,000.00 0.00 0.00 50,000.00 50,000.00 0.00%
NAPS 0.1397 0.0853 0.00 0.00 0.0542 0.00 -
Adjusted Per Share Value based on latest NOSH - 999
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 27.06 18.94 11.11 5.65 24.06 17.54 41.27%
EPS 3.56 2.42 1.22 0.62 3.36 2.40 36.92%
DPS 33,182.27 32,185.80 0.00 0.00 33,178.87 32,214.07 2.38%
NAPS 0.0927 0.0549 0.00 0.00 0.036 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/12/20 - - - - - -
Price 3.12 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.65 0.00 0.00 0.00 0.00 0.00 -
P/EPS 58.08 0.00 0.00 0.00 0.00 0.00 -
EY 1.72 0.00 0.00 0.00 0.00 0.00 -
DY 16,025.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.33 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 17/02/21 05/11/20 - - - - -
Price 3.41 1.88 0.00 0.00 0.00 0.00 -
P/RPS 8.36 6.39 0.00 0.00 0.00 0.00 -
P/EPS 63.48 50.00 0.00 0.00 0.00 0.00 -
EY 1.58 2.00 0.00 0.00 0.00 0.00 -
DY 14,662.97 26,595.75 0.00 0.00 0.00 0.00 -
P/NAPS 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