[MRDIY] YoY Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
30-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -62.99%
YoY- 113.46%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Revenue 1,143,051 1,046,401 905,163 870,181 534,085 20.93%
PBT 195,108 172,566 134,522 170,682 82,078 24.15%
Tax -50,226 -44,796 -34,021 -45,891 -23,616 20.74%
NP 144,882 127,770 100,501 124,791 58,462 25.44%
-
NP to SH 144,882 127,770 100,501 124,791 58,462 25.44%
-
Tax Rate 25.74% 25.96% 25.29% 26.89% 28.77% -
Total Cost 998,169 918,631 804,662 745,390 475,623 20.34%
-
Net Worth 1,800,331 1,507,246 1,254,479 1,003,000 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Div 94,456 56,592 43,972 50,212 - -
Div Payout % 65.20% 44.29% 43.75% 40.24% - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Net Worth 1,800,331 1,507,246 1,254,479 1,003,000 0 -
NOSH 9,447,420 9,432,874 6,283,180 6,276,600 999 884.59%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
NP Margin 12.68% 12.21% 11.10% 14.34% 10.95% -
ROE 8.05% 8.48% 8.01% 12.44% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
RPS 12.10 11.09 14.41 13.86 53,408.72 -87.71%
EPS 1.53 1.35 1.60 1.99 5,846.22 -87.26%
DPS 1.00 0.60 0.70 0.80 0.00 -
NAPS 0.1906 0.1598 0.1997 0.1598 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,276,600
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
RPS 12.09 11.06 9.57 9.20 5.65 20.93%
EPS 1.53 1.35 1.06 1.32 0.62 25.31%
DPS 1.00 0.60 0.46 0.53 0.00 -
NAPS 0.1904 0.1594 0.1326 0.106 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 - -
Price 1.49 1.55 3.46 4.12 0.00 -
P/RPS 12.31 13.97 24.01 29.72 0.00 -
P/EPS 97.14 114.42 216.27 207.22 0.00 -
EY 1.03 0.87 0.46 0.48 0.00 -
DY 0.67 0.39 0.20 0.19 0.00 -
P/NAPS 7.82 9.70 17.33 25.78 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 CAGR
Date 09/05/24 11/05/23 13/05/22 30/04/21 - -
Price 1.79 1.59 3.55 3.99 0.00 -
P/RPS 14.79 14.33 24.64 28.78 0.00 -
P/EPS 116.70 117.38 221.89 200.68 0.00 -
EY 0.86 0.85 0.45 0.50 0.00 -
DY 0.56 0.38 0.20 0.20 0.00 -
P/NAPS 9.39 9.95 17.78 24.97 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