[MRDIY] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[MRDIY] MR D.I.Y. GROUP (M) BERHAD
Announcement Date
04-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 17.26%
YoY- 13.9%
Quarter Report
Latest QR
Upcoming QR
MRDIY's Result
MRDIY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 4,185,604 3,985,842 3,893,416 3,907,794 3,620,652 3,373,408 3,197,360 19.68%
PBT 690,264 641,365 603,177 635,630 538,088 586,407 543,014 17.36%
Tax -179,184 -168,416 -154,014 -164,254 -136,084 -154,580 -146,648 14.30%
NP 511,080 472,949 449,162 471,376 402,004 431,827 396,366 18.48%
-
NP to SH 511,080 472,949 449,162 471,376 402,004 431,827 396,366 18.48%
-
Tax Rate 25.96% 26.26% 25.53% 25.84% 25.29% 26.36% 27.01% -
Total Cost 3,674,524 3,512,893 3,444,253 3,436,418 3,218,648 2,941,581 2,800,993 19.85%
-
Net Worth 1,507,246 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 27.47%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 226,370 226,287 226,240 245,067 175,890 185,208 171,560 20.32%
Div Payout % 44.29% 47.85% 50.37% 51.99% 43.75% 42.89% 43.28% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,507,246 1,432,208 1,338,592 1,292,258 1,254,479 1,148,922 1,047,564 27.47%
NOSH 9,432,874 9,430,754 9,427,009 9,426,499 6,283,180 6,280,251 6,276,600 31.23%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.21% 11.87% 11.54% 12.06% 11.10% 12.80% 12.40% -
ROE 33.91% 33.02% 33.55% 36.48% 32.05% 37.59% 37.84% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 44.38 42.27 41.30 41.46 57.64 53.73 50.94 -8.78%
EPS 5.40 5.02 4.76 5.00 6.40 6.88 6.32 -9.96%
DPS 2.40 2.40 2.40 2.60 2.80 2.95 2.73 -8.23%
NAPS 0.1598 0.1519 0.142 0.1371 0.1997 0.183 0.1669 -2.85%
Adjusted Per Share Value based on latest NOSH - 9,426,499
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 44.23 42.12 41.15 41.30 38.26 35.65 33.79 19.68%
EPS 5.40 5.00 4.75 4.98 4.25 4.56 4.19 18.44%
DPS 2.39 2.39 2.39 2.59 1.86 1.96 1.81 20.37%
NAPS 0.1593 0.1514 0.1415 0.1366 0.1326 0.1214 0.1107 27.48%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.55 2.00 1.97 2.07 3.46 3.61 3.90 -
P/RPS 3.49 4.73 4.77 4.99 6.00 6.72 7.66 -40.81%
P/EPS 28.61 39.87 41.34 41.39 54.07 52.49 61.76 -40.15%
EY 3.50 2.51 2.42 2.42 1.85 1.91 1.62 67.20%
DY 1.55 1.20 1.22 1.26 0.81 0.82 0.70 69.96%
P/NAPS 9.70 13.17 13.87 15.10 17.33 19.73 23.37 -44.38%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 11/05/23 14/02/23 08/11/22 04/08/22 13/05/22 16/02/22 02/11/21 -
Price 1.59 1.75 1.98 2.32 3.55 3.79 3.56 -
P/RPS 3.58 4.14 4.79 5.60 6.16 7.05 6.99 -36.01%
P/EPS 29.34 34.89 41.55 46.39 55.47 55.10 56.37 -35.32%
EY 3.41 2.87 2.41 2.16 1.80 1.81 1.77 54.89%
DY 1.51 1.37 1.21 1.12 0.79 0.78 0.77 56.73%
P/NAPS 9.95 11.52 13.94 16.92 17.78 20.71 21.33 -39.87%

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