[MRDIY] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
05-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 65.82%
YoY- 79.24%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Revenue 2,339,279 2,146,039 1,953,897 1,629,999 1,050,749 22.13%
PBT 403,000 373,847 317,815 283,232 159,707 26.01%
Tax -102,908 -95,753 -82,127 -76,308 -44,264 23.46%
NP 300,092 278,094 235,688 206,924 115,443 26.95%
-
NP to SH 300,092 278,094 235,688 206,924 115,443 26.95%
-
Tax Rate 25.54% 25.61% 25.84% 26.94% 27.72% -
Total Cost 2,039,187 1,867,945 1,718,209 1,423,075 935,306 21.49%
-
Net Worth 1,864,397 1,602,726 1,292,258 992,958 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Div 207,890 132,066 122,533 87,872 - -
Div Payout % 69.28% 47.49% 51.99% 42.47% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Net Worth 1,864,397 1,602,726 1,292,258 992,958 0 -
NOSH 9,451,762 9,433,790 9,426,499 6,276,600 999 884.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
NP Margin 12.83% 12.96% 12.06% 12.69% 10.99% -
ROE 16.10% 17.35% 18.24% 20.84% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
RPS 24.76 22.75 20.73 25.97 105,075.01 -87.59%
EPS 3.18 2.95 2.50 3.30 11,544.31 -87.09%
DPS 2.20 1.40 1.30 1.40 0.00 -
NAPS 0.1973 0.1699 0.1371 0.1582 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
RPS 24.72 22.68 20.65 17.23 11.10 22.14%
EPS 3.17 2.94 2.49 2.19 1.22 26.94%
DPS 2.20 1.40 1.29 0.93 0.00 -
NAPS 0.197 0.1694 0.1366 0.1049 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 - -
Price 1.94 1.59 2.07 3.59 0.00 -
P/RPS 7.84 6.99 9.99 13.82 0.00 -
P/EPS 61.09 53.94 82.78 108.90 0.00 -
EY 1.64 1.85 1.21 0.92 0.00 -
DY 1.13 0.88 0.63 0.39 0.00 -
P/NAPS 9.83 9.36 15.10 22.69 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Date 13/08/24 09/08/23 04/08/22 05/08/21 - -
Price 2.10 1.43 2.32 3.38 0.00 -
P/RPS 8.48 6.29 11.19 13.02 0.00 -
P/EPS 66.13 48.51 92.78 102.53 0.00 -
EY 1.51 2.06 1.08 0.98 0.00 -
DY 1.05 0.98 0.56 0.41 0.00 -
P/NAPS 10.64 8.42 16.92 21.37 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