[MRDIY] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -4.22%
YoY- 29.87%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 4,632,470 4,283,428 3,893,416 3,197,360 2,387,977 2,211,274 15.92%
PBT 756,698 721,209 603,177 543,014 420,253 414,190 12.79%
Tax -194,380 -185,154 -154,014 -146,648 -115,057 -111,950 11.65%
NP 562,318 536,054 449,162 396,366 305,196 302,240 13.20%
-
NP to SH 562,318 536,054 449,162 396,366 305,196 302,240 13.20%
-
Tax Rate 25.69% 25.67% 25.53% 27.01% 27.38% 27.03% -
Total Cost 4,070,152 3,747,373 3,444,253 2,800,993 2,082,781 1,909,034 16.32%
-
Net Worth 1,875,593 1,657,187 1,338,592 1,047,564 519,323 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div 403,353 276,827 226,240 171,560 4,058,799,841 4,062,365,401 -84.14%
Div Payout % 71.73% 51.64% 50.37% 43.28% 1,329,899.40% 1,344,086.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 1,875,593 1,657,187 1,338,592 1,047,564 519,323 0 -
NOSH 9,454,780 9,440,107 9,427,009 6,276,600 6,088,200 6,093,548 9.17%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 12.14% 12.51% 11.54% 12.40% 12.78% 13.67% -
ROE 29.98% 32.35% 33.55% 37.84% 58.77% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 49.00 45.39 41.30 50.94 39.22 36.29 6.18%
EPS 5.95 5.68 4.76 6.32 5.01 4.96 3.70%
DPS 4.27 2.93 2.40 2.73 66,666.66 66,666.66 -85.47%
NAPS 0.1984 0.1756 0.142 0.1669 0.0853 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 48.98 45.29 41.17 33.81 25.25 23.38 15.92%
EPS 5.95 5.67 4.75 4.19 3.23 3.20 13.19%
DPS 4.26 2.93 2.39 1.81 42,914.39 42,952.09 -84.14%
NAPS 0.1983 0.1752 0.1415 0.1108 0.0549 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 - - -
Price 2.12 1.51 1.97 3.90 0.00 0.00 -
P/RPS 4.33 3.33 4.77 7.66 0.00 0.00 -
P/EPS 35.64 26.58 41.34 61.76 0.00 0.00 -
EY 2.81 3.76 2.42 1.62 0.00 0.00 -
DY 2.01 1.94 1.22 0.70 0.00 0.00 -
P/NAPS 10.69 8.60 13.87 23.37 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 14/11/24 20/11/23 08/11/22 02/11/21 05/11/20 - -
Price 2.10 1.61 1.98 3.56 1.88 0.00 -
P/RPS 4.29 3.55 4.79 6.99 4.79 0.00 -
P/EPS 35.30 28.34 41.55 56.37 37.50 0.00 -
EY 2.83 3.53 2.41 1.77 2.67 0.00 -
DY 2.03 1.82 1.21 0.77 35,460.99 0.00 -
P/NAPS 10.58 9.17 13.94 21.33 22.04 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