[MRDIY] QoQ TTM 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- 14.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,138,565 2,895,411 2,559,315 2,408,114 2,229,603 40.76%
PBT 581,200 546,277 457,673 442,279 384,312 51.23%
Tax -152,557 -142,789 -120,514 -122,495 -104,363 46.17%
NP 428,643 403,488 337,159 319,784 279,949 53.11%
-
NP to SH 428,643 403,488 337,159 319,784 279,949 53.11%
-
Tax Rate 26.25% 26.14% 26.33% 27.70% 27.16% -
Total Cost 2,709,922 2,491,923 2,222,156 2,088,330 1,949,654 38.99%
-
Net Worth 992,958 1,003,000 876,840 519,323 0 -
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 133,691 138,592 88,380 44,443 - -
Div Payout % 31.19% 34.35% 26.21% 13.90% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 992,958 1,003,000 876,840 519,323 0 -
NOSH 6,276,600 6,276,600 6,276,600 6,088,200 1,000 627560.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.66% 13.94% 13.17% 13.28% 12.56% -
ROE 43.17% 40.23% 38.45% 61.58% 0.00% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.00 46.13 40.78 39.55 222,959.62 -99.97%
EPS 6.83 6.43 5.37 5.25 27,994.82 -99.97%
DPS 2.13 2.21 1.41 0.73 0.00 -
NAPS 0.1582 0.1598 0.1397 0.0853 0.00 -
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 CAGR
RPS 33.18 30.61 27.06 25.46 23.57 40.77%
EPS 4.53 4.27 3.56 3.38 2.96 53.04%
DPS 1.41 1.47 0.93 0.47 0.00 -
NAPS 0.105 0.106 0.0927 0.0549 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 30/06/21 31/03/21 31/12/20 - - -
Price 3.59 4.12 3.12 0.00 0.00 -
P/RPS 7.18 8.93 7.65 0.00 0.00 -
P/EPS 52.57 64.09 58.08 0.00 0.00 -
EY 1.90 1.56 1.72 0.00 0.00 -
DY 0.59 0.54 0.45 0.00 0.00 -
P/NAPS 22.69 25.78 22.33 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 05/08/21 - - - - -
Price 3.38 0.00 0.00 0.00 0.00 -
P/RPS 6.76 0.00 0.00 0.00 0.00 -
P/EPS 49.49 0.00 0.00 0.00 0.00 -
EY 2.02 0.00 0.00 0.00 0.00 -
DY 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 21.37 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