[MRDIY] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 6.48%
YoY- 28.08%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Revenue 4,359,289 3,985,842 3,373,408 2,559,315 19.42%
PBT 753,173 641,365 586,408 457,673 18.06%
Tax -192,498 -168,416 -154,580 -120,514 16.89%
NP 560,675 472,949 431,828 337,159 18.47%
-
NP to SH 560,675 472,949 431,828 337,159 18.47%
-
Tax Rate 25.56% 26.26% 26.36% 26.33% -
Total Cost 3,798,614 3,512,893 2,941,580 2,222,156 19.56%
-
Net Worth 1,744,746 1,432,208 1,148,922 876,840 25.77%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Div 301,970 204,232 185,174 88,380 50.61%
Div Payout % 53.86% 43.18% 42.88% 26.21% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Net Worth 1,744,746 1,432,208 1,148,922 876,840 25.77%
NOSH 9,442,691 9,430,754 6,280,251 6,276,600 14.58%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
NP Margin 12.86% 11.87% 12.80% 13.17% -
ROE 32.14% 33.02% 37.59% 38.45% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 46.17 42.27 53.73 40.78 4.22%
EPS 5.94 5.02 6.88 5.37 3.41%
DPS 3.20 2.17 2.95 1.41 31.41%
NAPS 0.1848 0.1519 0.183 0.1397 9.77%
Adjusted Per Share Value based on latest NOSH - 6,280,251
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 46.09 42.14 35.67 27.06 19.42%
EPS 5.93 5.00 4.57 3.56 18.54%
DPS 3.19 2.16 1.96 0.93 50.81%
NAPS 0.1845 0.1514 0.1215 0.0927 25.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 -
Price 1.45 2.00 3.61 3.12 -
P/RPS 3.14 4.73 6.72 7.65 -25.68%
P/EPS 24.42 39.87 52.49 58.08 -25.08%
EY 4.10 2.51 1.91 1.72 33.58%
DY 2.21 1.08 0.82 0.45 69.97%
P/NAPS 7.85 13.17 19.73 22.33 -29.42%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 23/02/24 14/02/23 16/02/22 - -
Price 1.53 1.75 3.79 0.00 -
P/RPS 3.31 4.14 7.05 0.00 -
P/EPS 25.76 34.89 55.10 0.00 -
EY 3.88 2.87 1.81 0.00 -
DY 2.09 1.24 0.78 0.00 -
P/NAPS 8.28 11.52 20.71 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