[MRDIY] YoY 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- 10.0%
YoY- -20.36%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 1,135,074 1,066,532 966,165 768,021 740,234 561,723 15.08%
PBT 164,524 167,060 134,568 124,029 155,481 97,514 11.01%
Tax -42,877 -43,113 -33,384 -33,678 -42,029 -23,897 12.38%
NP 121,647 123,947 101,184 90,351 113,452 73,617 10.55%
-
NP to SH 121,647 123,947 101,184 90,351 113,452 73,617 10.55%
-
Tax Rate 26.06% 25.81% 24.81% 27.15% 27.03% 24.51% -
Total Cost 1,013,427 942,585 864,981 677,670 626,782 488,106 15.71%
-
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 94,535 75,498 47,133 40,797 - - -
Div Payout % 77.71% 60.91% 46.58% 45.15% - - -
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 6,084,049 9.20%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 10.72% 11.62% 10.47% 11.76% 15.33% 13.11% -
ROE 6.49% 7.48% 7.56% 8.62% 21.85% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 12.01 11.30 10.25 12.24 12.16 9.23 5.40%
EPS 1.29 1.31 1.07 1.44 1.86 1.21 1.28%
DPS 1.00 0.80 0.50 0.65 0.00 0.00 -
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 12.00 11.28 10.22 8.12 7.83 5.94 15.08%
EPS 1.29 1.31 1.07 0.96 1.20 0.78 10.57%
DPS 1.00 0.80 0.50 0.43 0.00 0.00 -
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 17.66 13.36 19.22 31.87 0.00 0.00 -
P/EPS 164.75 114.97 183.53 270.93 0.00 0.00 -
EY 0.61 0.87 0.54 0.37 0.00 0.00 -
DY 0.47 0.53 0.25 0.17 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 17.49 14.25 19.32 29.09 15.46 0.00 -
P/EPS 163.20 122.58 184.46 247.31 100.89 0.00 -
EY 0.61 0.82 0.54 0.40 0.99 0.00 -
DY 0.48 0.50 0.25 0.18 0.00 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